Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.63% first-year return on $174k initial cash invested.
-7.63%
Cash On Cash
4.65%
Cap Rate
0.76
DSCR
$5,562
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,562 income − $6,666 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,413
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,562
Total Expenses
$6,666
Mortgage P&I
67%
$3,752
Property Taxes
14%
$762
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$612