Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.42% first-year return on $172k initial cash invested.
-6.42%
Cash On Cash
4.77%
Cap Rate
0.81
DSCR
$5,418
Rent
-$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,340
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,418
Total Expenses
$6,339
Mortgage P&I
67%
$3,619
Property Taxes
11%
$618
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596