Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.92% first-year return on $171k initial cash invested.
-7.92%
Cash On Cash
4.12%
Cap Rate
0.73
DSCR
$4,593
Rent
-$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,268
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,593
Total Expenses
$5,719
Mortgage P&I
75%
$3,439
Property Taxes
10%
$456
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505