Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.59% first-year return on $174k initial cash invested.
-7.59%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$5,176
Rent
-$1,101
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,433
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,176
Total Expenses
$6,277
Mortgage P&I
71%
$3,654
Property Taxes
10%
$529
Home Insurance
5%
$262
HOA
1%
$73
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569