Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.02% first-year return on $172k initial cash invested.
-6.02%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$5,224
Rent
-$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,319
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,224
Total Expenses
$6,085
Mortgage P&I
70%
$3,650
Property Taxes
8%
$406
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575