Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.65% first-year return on $171k initial cash invested.
-4.65%
Cash On Cash
5.09%
Cap Rate
0.88
DSCR
$5,781
Rent
-$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,270
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,781
Total Expenses
$6,443
Mortgage P&I
61%
$3,515
Property Taxes
12%
$709
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636