Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.34% first-year return on $173k initial cash invested.
-8.34%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$4,920
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,359
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,920
Total Expenses
$6,119
Mortgage P&I
73%
$3,579
Property Taxes
11%
$561
Home Insurance
5%
$251
HOA
1%
$55
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541