Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.33% first-year return on $174k initial cash invested.
-7.33%
Cash On Cash
4.71%
Cap Rate
0.77
DSCR
$5,400
Rent
-$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,400 income − $6,462 expenses = $1,062 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%
$7,422
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,400
Total Expenses
$6,462
Mortgage P&I
70%
$3,757
Property Taxes
11%
$610
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594