Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.03% first-year return on $174k initial cash invested.
-17.03%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$2,631
Rent
-$2,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $5,095 expenses = $2,464 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,411
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$5,095
Mortgage P&I
143%
$3,773
Property Taxes
10%
$253
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289