Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.75% first-year return on $171k initial cash invested.
-10.75%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$3,842
Rent
-$1,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,267
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$5,370
Mortgage P&I
93%
$3,564
Property Taxes
5%
$179
Home Insurance
7%
$262
HOA
2%
$58
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423