Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.48% first-year return on $171k initial cash invested.
-11.48%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$3,916
Rent
-$1,637
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,291
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$5,553
Mortgage P&I
92%
$3,602
Property Taxes
9%
$357
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431