Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $174k initial cash invested.
-15.21%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$2,991
Rent
-$2,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $5,191 expenses = $2,200 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,406
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$5,191
Mortgage P&I
123%
$3,688
Property Taxes
7%
$214
Home Insurance
9%
$271
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329