Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9% first-year return on $174k initial cash invested.
-9%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$4,994
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,994 income − $6,301 expenses = $1,307 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,441
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,994
Total Expenses
$6,301
Mortgage P&I
75%
$3,754
Property Taxes
12%
$587
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549