Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.3% first-year return on $174k initial cash invested.
-10.3%
Cash On Cash
4.03%
Cap Rate
0.65
DSCR
$4,308
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,308 income − $5,798 expenses = $1,490 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,413
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,308
Total Expenses
$5,798
Mortgage P&I
88%
$3,810
Property Taxes
6%
$253
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474