Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.67% first-year return on $173k initial cash invested.
-8.67%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$5,402
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,402 income − $6,654 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,397
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,402
Total Expenses
$6,654
Mortgage P&I
68%
$3,697
Property Taxes
16%
$874
Home Insurance
5%
$247
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594