Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.56% first-year return on $174k initial cash invested.
-11.56%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$4,248
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,248 income − $5,926 expenses = $1,678 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,435
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,248
Total Expenses
$5,926
Mortgage P&I
89%
$3,790
Property Taxes
9%
$362
Home Insurance
6%
$270
HOA
1%
$60
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467