Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.75% first-year return on $173k initial cash invested.
-7.75%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$4,610
Rent
-$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,610 income − $5,730 expenses = $1,120 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,610
Total Expenses
$5,730
Mortgage P&I
80%
$3,690
Property Taxes
4%
$183
Home Insurance
6%
$268
HOA
1%
$23
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507