Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.25% first-year return on $174k initial cash invested.
-10.25%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$5,114
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,114 income − $6,597 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,409
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,114
Total Expenses
$6,597
Mortgage P&I
74%
$3,772
Property Taxes
14%
$732
Home Insurance
5%
$262
HOA
2%
$91
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563