Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.99% first-year return on $174k initial cash invested.
-10.99%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$3,750
Rent
-$1,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,750 income − $5,340 expenses = $1,590 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,407
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,750
Total Expenses
$5,340
Mortgage P&I
97%
$3,645
Property Taxes
3%
$123
Home Insurance
7%
$273
HOA
1%
$25
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412