Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $174k initial cash invested.
-7.93%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$4,929
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,929 income − $6,076 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,406
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,929
Total Expenses
$6,076
Mortgage P&I
75%
$3,673
Property Taxes
9%
$466
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542