Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.48% first-year return on $174k initial cash invested.
-18.48%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$3,006
Rent
-$2,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $5,689 expenses = $2,683 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,441
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$5,689
Mortgage P&I
121%
$3,649
Property Taxes
25%
$746
Home Insurance
9%
$272
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331