Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.14% first-year return on $174k initial cash invested.
-4.14%
Cash On Cash
5.6%
Cap Rate
0.91
DSCR
$6,369
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,369 income − $6,969 expenses = $600 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%
$7,426
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,369
Total Expenses
$6,969
Mortgage P&I
60%
$3,811
Property Taxes
12%
$733
Home Insurance
4%
$259
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701