Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.07% first-year return on $172k initial cash invested.
-7.07%
Cash On Cash
4.51%
Cap Rate
0.77
DSCR
$5,046
Rent
-$1,011
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,315
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,046
Total Expenses
$6,057
Mortgage P&I
71%
$3,558
Property Taxes
10%
$524
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555