Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.14% first-year return on $174k initial cash invested.
-8.14%
Cash On Cash
4.33%
Cap Rate
0.73
DSCR
$4,674
Rent
-$1,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,674 income − $5,858 expenses = $1,184 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,674
Total Expenses
$5,858
Mortgage P&I
79%
$3,686
Property Taxes
7%
$322
Home Insurance
6%
$261
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514