Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15% first-year return on $173k initial cash invested.
-15%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$3,594
Rent
-$2,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,365
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,594
Total Expenses
$5,752
Mortgage P&I
101%
$3,647
Property Taxes
17%
$615
Home Insurance
7%
$268
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395