Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.53% first-year return on $172k initial cash invested.
-11.53%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$4,234
Rent
-$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,328
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$5,886
Mortgage P&I
84%
$3,567
Property Taxes
15%
$624
Home Insurance
6%
$256
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466