Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.64% first-year return on $172k initial cash invested.
-4.64%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$6,114
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,333
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,114
Total Expenses
$6,779
Mortgage P&I
59%
$3,593
Property Taxes
5%
$322
Home Insurance
4%
$254
HOA
9%
$530
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$183
Maintenance
4%
$245
Other
11%
$673