Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $172k initial cash invested.
-9.23%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$5,320
Rent
-$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,346
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,320
Total Expenses
$6,645
Mortgage P&I
68%
$3,641
Property Taxes
18%
$938
Home Insurance
5%
$257
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585