Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.28% first-year return on $174k initial cash invested.
-12.28%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$3,855
Rent
-$1,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,855 income − $5,640 expenses = $1,785 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%
$7,451
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,855
Total Expenses
$5,640
Mortgage P&I
98%
$3,759
Property Taxes
8%
$305
Home Insurance
7%
$262
HOA
0%
$3
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424