Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.9% first-year return on $174k initial cash invested.
-9.9%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$6,044
Rent
-$1,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,044 income − $7,483 expenses = $1,439 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%
$7,452
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,044
Total Expenses
$7,483
Mortgage P&I
61%
$3,691
Property Taxes
19%
$1,138
Home Insurance
4%
$259
HOA
6%
$340
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665