Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.82% first-year return on $174k initial cash invested.
-19.82%
Cash On Cash
2.04%
Cap Rate
0.32
DSCR
$3,222
Rent
-$2,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $6,091 expenses = $2,869 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,416
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$6,091
Mortgage P&I
124%
$4,001
Property Taxes
22%
$721
Home Insurance
8%
$273
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354