Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.28% first-year return on $173k initial cash invested.
-14.28%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$3,318
Rent
-$2,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,318 income − $5,381 expenses = $2,063 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,318
Total Expenses
$5,381
Mortgage P&I
114%
$3,766
Property Taxes
7%
$227
Home Insurance
8%
$259
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365