Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $174k initial cash invested.
-4.73%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$6,231
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,231 income − $6,916 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,420
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,231
Total Expenses
$6,916
Mortgage P&I
59%
$3,674
Property Taxes
14%
$856
Home Insurance
4%
$268
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685