Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.09% first-year return on $174k initial cash invested.
-8.09%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$6,378
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,378 income − $7,554 expenses = $1,176 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,378
Total Expenses
$7,554
Mortgage P&I
58%
$3,728
Property Taxes
17%
$1,084
Home Insurance
4%
$262
HOA
5%
$312
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702