Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.02% first-year return on $173k initial cash invested.
-15.02%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$3,892
Rent
-$2,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,892 income − $6,062 expenses = $2,170 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,396
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,892
Total Expenses
$6,062
Mortgage P&I
96%
$3,749
Property Taxes
17%
$674
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428