Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.32% first-year return on $172k initial cash invested.
-8.32%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$4,760
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,319
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,760
Total Expenses
$5,950
Mortgage P&I
77%
$3,661
Property Taxes
9%
$409
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524