Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.4% first-year return on $172k initial cash invested.
-11.4%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$4,842
Rent
-$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,842
Total Expenses
$6,472
Mortgage P&I
76%
$3,676
Property Taxes
18%
$887
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533