Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.72% first-year return on $171k initial cash invested.
-9.72%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$4,491
Rent
-$1,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,491
Total Expenses
$5,874
Mortgage P&I
79%
$3,543
Property Taxes
11%
$505
Home Insurance
6%
$262
HOA
1%
$36
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494