Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.22% first-year return on $174k initial cash invested.
-12.22%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$3,720
Rent
-$1,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,720 income − $5,491 expenses = $1,771 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,422
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,720
Total Expenses
$5,491
Mortgage P&I
99%
$3,682
Property Taxes
7%
$276
Home Insurance
7%
$268
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409