Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.92% first-year return on $174k initial cash invested.
-16.92%
Cash On Cash
2.83%
Cap Rate
0.43
DSCR
$3,532
Rent
-$2,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $5,987 expenses = $2,455 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,432
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$5,987
Mortgage P&I
115%
$4,068
Property Taxes
13%
$456
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389