Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $174k initial cash invested.
-9.06%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$4,641
Rent
-$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,641 income − $5,957 expenses = $1,316 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,440
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,641
Total Expenses
$5,957
Mortgage P&I
79%
$3,662
Property Taxes
7%
$334
Home Insurance
6%
$262
HOA
3%
$120
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511