Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $174k initial cash invested.
-8.61%
Cash On Cash
4.08%
Cap Rate
0.7
DSCR
$4,803
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,803 income − $6,055 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,803
Total Expenses
$6,055
Mortgage P&I
75%
$3,591
Property Taxes
9%
$453
Home Insurance
5%
$262
HOA
2%
$117
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528