Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.83% first-year return on $174k initial cash invested.
-9.83%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$4,254
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,434
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$5,680
Mortgage P&I
89%
$3,780
Property Taxes
4%
$179
Home Insurance
6%
$275
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468