Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.63% first-year return on $171k initial cash invested.
-12.63%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$4,360
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,286
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,360
Total Expenses
$6,160
Mortgage P&I
85%
$3,693
Property Taxes
8%
$338
Home Insurance
6%
$262
HOA
9%
$385
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480