Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.45% first-year return on $172k initial cash invested.
-3.45%
Cash On Cash
5.4%
Cap Rate
0.93
DSCR
$6,372
Rent
-$494
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,322
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,372
Total Expenses
$6,866
Mortgage P&I
55%
$3,535
Property Taxes
14%
$907
Home Insurance
4%
$257
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701