Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.69% first-year return on $174k initial cash invested.
-6.69%
Cash On Cash
4.71%
Cap Rate
0.8
DSCR
$5,559
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,432
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,559
Total Expenses
$6,529
Mortgage P&I
66%
$3,665
Property Taxes
13%
$713
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611