Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.77% first-year return on $172k initial cash invested.
-8.77%
Cash On Cash
3.97%
Cap Rate
0.69
DSCR
$4,485
Rent
-$1,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,485
Total Expenses
$5,741
Mortgage P&I
78%
$3,503
Property Taxes
10%
$435
Home Insurance
6%
$271
HOA
0%
$8
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493