Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.88% first-year return on $172k initial cash invested.
-5.88%
Cash On Cash
4.8%
Cap Rate
0.83
DSCR
$5,750
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,352
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,750
Total Expenses
$6,595
Mortgage P&I
62%
$3,555
Property Taxes
7%
$424
Home Insurance
5%
$262
HOA
7%
$400
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632