Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.63% first-year return on $174k initial cash invested.
-12.63%
Cash On Cash
3.56%
Cap Rate
0.57
DSCR
$4,652
Rent
-$1,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,652 income − $6,479 expenses = $1,827 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,412
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,652
Total Expenses
$6,479
Mortgage P&I
83%
$3,842
Property Taxes
17%
$780
Home Insurance
6%
$271
HOA
0%
$4
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512