Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.56% first-year return on $173k initial cash invested.
-4.56%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$5,844
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,392
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,844
Total Expenses
$6,503
Mortgage P&I
63%
$3,698
Property Taxes
10%
$556
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643