Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.64% first-year return on $173k initial cash invested.
-7.64%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$6,518
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,518 income − $7,622 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,395
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,518
Total Expenses
$7,622
Mortgage P&I
57%
$3,742
Property Taxes
19%
$1,222
Home Insurance
4%
$259
HOA
3%
$182
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$717