Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.54% first-year return on $170k initial cash invested.
-2.54%
Cash On Cash
5.71%
Cap Rate
0.97
DSCR
$5,914
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,236
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,914
Total Expenses
$6,274
Mortgage P&I
60%
$3,568
Property Taxes
6%
$326
Home Insurance
5%
$268
HOA
2%
$100
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$651