Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.86% first-year return on $174k initial cash invested.
-13.86%
Cash On Cash
3.64%
Cap Rate
0.56
DSCR
$5,252
Rent
-$2,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,252 income − $7,258 expenses = $2,006 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,414
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,252
Total Expenses
$7,258
Mortgage P&I
77%
$4,046
Property Taxes
16%
$864
Home Insurance
5%
$262
HOA
6%
$300
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578