Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.89% first-year return on $173k initial cash invested.
-12.89%
Cash On Cash
3.81%
Cap Rate
0.58
DSCR
$4,686
Rent
-$1,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,686 income − $6,550 expenses = $1,864 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,404
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,686
Total Expenses
$6,550
Mortgage P&I
86%
$4,027
Property Taxes
14%
$669
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515