Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.53% first-year return on $173k initial cash invested.
-21.53%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$1,578
Rent
-$3,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,578 income − $4,689 expenses = $3,111 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,578
Total Expenses
$4,689
Mortgage P&I
233%
$3,671
Property Taxes
14%
$223
Home Insurance
16%
$259
HOA
0%
$0
Property Management
12%
$189
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$174