Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.55% first-year return on $174k initial cash invested.
-10.55%
Cash On Cash
3.63%
Cap Rate
0.63
DSCR
$4,698
Rent
-$1,530
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,430
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,698
Total Expenses
$6,228
Mortgage P&I
76%
$3,592
Property Taxes
17%
$777
Home Insurance
6%
$261
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517