Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $174k initial cash invested.
-7.26%
Cash On Cash
4.82%
Cap Rate
0.78
DSCR
$5,661
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,661 income − $6,713 expenses = $1,052 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,428
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,661
Total Expenses
$6,713
Mortgage P&I
67%
$3,809
Property Taxes
13%
$718
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623