Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.97% first-year return on $173k initial cash invested.
-10.97%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$5,442
Rent
-$1,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,372
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,442
Total Expenses
$7,022
Mortgage P&I
66%
$3,580
Property Taxes
22%
$1,209
Home Insurance
5%
$266
HOA
2%
$116
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599