Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.73% first-year return on $173k initial cash invested.
-2.73%
Cash On Cash
5.5%
Cap Rate
0.96
DSCR
$5,854
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,364
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,854
Total Expenses
$6,247
Mortgage P&I
60%
$3,536
Property Taxes
8%
$455
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644