Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $171k initial cash invested.
-8.6%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$4,311
Rent
-$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,307
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,311
Total Expenses
$5,539
Mortgage P&I
83%
$3,562
Property Taxes
6%
$251
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474