Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.69% first-year return on $173k initial cash invested.
-18.69%
Cash On Cash
2.34%
Cap Rate
0.36
DSCR
$2,691
Rent
-$2,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $5,392 expenses = $2,701 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,399
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$5,392
Mortgage P&I
150%
$4,038
Property Taxes
7%
$179
Home Insurance
10%
$259
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296