Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.34% first-year return on $174k initial cash invested.
-8.34%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$4,740
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $5,951 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,436
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$5,951
Mortgage P&I
79%
$3,753
Property Taxes
7%
$315
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521