Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.09% first-year return on $174k initial cash invested.
-14.09%
Cash On Cash
3.57%
Cap Rate
0.54
DSCR
$4,722
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,722 income − $6,764 expenses = $2,042 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,427
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,722
Total Expenses
$6,764
Mortgage P&I
86%
$4,062
Property Taxes
16%
$755
Home Insurance
6%
$271
HOA
1%
$70
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519