Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.08% first-year return on $174k initial cash invested.
-2.08%
Cash On Cash
6.23%
Cap Rate
0.99
DSCR
$6,638
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,638 income − $6,940 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,444
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,638
Total Expenses
$6,940
Mortgage P&I
59%
$3,901
Property Taxes
6%
$421
Home Insurance
4%
$262
HOA
1%
$98
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$730