Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.46% first-year return on $174k initial cash invested.
-12.46%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$3,987
Rent
-$1,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,987 income − $5,794 expenses = $1,807 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,432
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,987
Total Expenses
$5,794
Mortgage P&I
95%
$3,774
Property Taxes
10%
$390
Home Insurance
7%
$275
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$439