Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.39% first-year return on $173k initial cash invested.
-14.39%
Cash On Cash
2.67%
Cap Rate
0.46
DSCR
$3,270
Rent
-$2,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,362
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,270
Total Expenses
$5,340
Mortgage P&I
109%
$3,580
Property Taxes
12%
$377
Home Insurance
8%
$271
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360