Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.32% first-year return on $174k initial cash invested.
-11.32%
Cash On Cash
4.11%
Cap Rate
0.64
DSCR
$4,994
Rent
-$1,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,994 income − $6,639 expenses = $1,645 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,445
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,994
Total Expenses
$6,639
Mortgage P&I
80%
$3,998
Property Taxes
14%
$681
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549