Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.37% first-year return on $173k initial cash invested.
-13.37%
Cash On Cash
3.4%
Cap Rate
0.54
DSCR
$3,664
Rent
-$1,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $5,596 expenses = $1,932 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$5,596
Mortgage P&I
106%
$3,879
Property Taxes
5%
$201
Home Insurance
7%
$259
HOA
0%
$10
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403