Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.97% first-year return on $174k initial cash invested.
-9.97%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$4,851
Rent
-$1,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,431
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,851
Total Expenses
$6,297
Mortgage P&I
75%
$3,659
Property Taxes
12%
$565
Home Insurance
6%
$273
HOA
3%
$150
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534