Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.29% first-year return on $173k initial cash invested.
-8.29%
Cash On Cash
4.25%
Cap Rate
0.72
DSCR
$4,725
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,374
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,725
Total Expenses
$5,919
Mortgage P&I
77%
$3,618
Property Taxes
9%
$403
Home Insurance
6%
$262
HOA
1%
$29
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520