Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.52% first-year return on $174k initial cash invested.
-11.52%
Cash On Cash
4.11%
Cap Rate
0.63
DSCR
$4,485
Rent
-$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,485 income − $6,154 expenses = $1,669 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,421
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,485
Total Expenses
$6,154
Mortgage P&I
90%
$4,030
Property Taxes
5%
$221
Home Insurance
6%
$269
HOA
2%
$110
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493