Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.74% first-year return on $171k initial cash invested.
-13.74%
Cash On Cash
2.68%
Cap Rate
0.47
DSCR
$3,764
Rent
-$1,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,285
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,764
Total Expenses
$5,722
Mortgage P&I
91%
$3,436
Property Taxes
20%
$746
Home Insurance
7%
$259
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414