Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.92% first-year return on $171k initial cash invested.
-2.92%
Cash On Cash
5.49%
Cap Rate
0.95
DSCR
$6,056
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,264
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,056
Total Expenses
$6,471
Mortgage P&I
58%
$3,495
Property Taxes
10%
$580
Home Insurance
4%
$262
HOA
1%
$75
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666