Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.58% first-year return on $174k initial cash invested.
-10.58%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$4,482
Rent
-$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,482 income − $6,015 expenses = $1,533 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,420
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$6,015
Mortgage P&I
83%
$3,740
Property Taxes
8%
$359
Home Insurance
6%
$260
HOA
3%
$133
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493