Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.3% first-year return on $174k initial cash invested.
-11.3%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$4,224
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,224 income − $5,866 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,443
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,224
Total Expenses
$5,866
Mortgage P&I
90%
$3,794
Property Taxes
9%
$366
Home Insurance
6%
$269
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465