Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.84% first-year return on $172k initial cash invested.
-6.84%
Cash On Cash
4.57%
Cap Rate
0.79
DSCR
$6,026
Rent
-$979
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,317
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,026
Total Expenses
$7,005
Mortgage P&I
58%
$3,522
Property Taxes
19%
$1,172
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663