Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.88% first-year return on $173k initial cash invested.
-5.88%
Cash On Cash
4.77%
Cap Rate
0.82
DSCR
$4,740
Rent
-$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$5,590
Mortgage P&I
76%
$3,599
Property Taxes
3%
$120
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521