Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.74% first-year return on $170k initial cash invested.
-5.74%
Cash On Cash
4.87%
Cap Rate
0.83
DSCR
$5,396
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,245
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,396
Total Expenses
$6,210
Mortgage P&I
66%
$3,537
Property Taxes
11%
$568
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594