Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.79% first-year return on $173k initial cash invested.
-8.79%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$4,959
Rent
-$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $6,230 expenses = $1,271 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,403
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,959
Total Expenses
$6,230
Mortgage P&I
73%
$3,634
Property Taxes
13%
$649
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545