Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.9% first-year return on $174k initial cash invested.
-1.9%
Cash On Cash
5.97%
Cap Rate
1
DSCR
$6,898
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,898 income − $7,174 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,434
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,898
Total Expenses
$7,174
Mortgage P&I
54%
$3,698
Property Taxes
12%
$820
Home Insurance
4%
$262
HOA
1%
$48
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759