Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.16% first-year return on $174k initial cash invested.
-3.16%
Cash On Cash
5.72%
Cap Rate
0.95
DSCR
$7,162
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,162
Total Expenses
$7,622
Mortgage P&I
52%
$3,727
Property Taxes
17%
$1,199
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$859
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$788