Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.36% first-year return on $173k initial cash invested.
-4.36%
Cash On Cash
5.04%
Cap Rate
0.88
DSCR
$5,391
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,382
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,391
Total Expenses
$6,020
Mortgage P&I
65%
$3,514
Property Taxes
8%
$410
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593