Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.53% first-year return on $173k initial cash invested.
-9.53%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$4,536
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,536 income − $5,914 expenses = $1,378 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,402
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,536
Total Expenses
$5,914
Mortgage P&I
79%
$3,582
Property Taxes
11%
$520
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499