Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.56% first-year return on $174k initial cash invested.
-11.56%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$4,492
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,492 income − $6,163 expenses = $1,671 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,405
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,492
Total Expenses
$6,163
Mortgage P&I
82%
$3,698
Property Taxes
15%
$674
Home Insurance
6%
$263
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494