Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.61% first-year return on $174k initial cash invested.
-7.61%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$5,520
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,520 income − $6,625 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,445
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,520
Total Expenses
$6,625
Mortgage P&I
68%
$3,769
Property Taxes
13%
$720
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607