Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.08% first-year return on $174k initial cash invested.
-3.08%
Cash On Cash
5.64%
Cap Rate
0.94
DSCR
$5,492
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,492 income − $5,939 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,423
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,492
Total Expenses
$5,939
Mortgage P&I
68%
$3,716
Property Taxes
3%
$189
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604