Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.96% first-year return on $171k initial cash invested.
-5.96%
Cash On Cash
4.66%
Cap Rate
0.81
DSCR
$5,013
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,296
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,013
Total Expenses
$5,864
Mortgage P&I
69%
$3,481
Property Taxes
8%
$383
Home Insurance
5%
$259
HOA
1%
$36
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$551