Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.8% first-year return on $172k initial cash invested.
-9.8%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$4,958
Rent
-$1,404
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,958
Total Expenses
$6,362
Mortgage P&I
73%
$3,603
Property Taxes
10%
$488
Home Insurance
5%
$262
HOA
7%
$324
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545