Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.04% first-year return on $174k initial cash invested.
-8.04%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$5,883
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,883 income − $7,046 expenses = $1,163 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%
$7,412
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,883
Total Expenses
$7,046
Mortgage P&I
63%
$3,725
Property Taxes
9%
$540
Home Insurance
7%
$420
HOA
6%
$362
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647