Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $170k initial cash invested.
-6.32%
Cash On Cash
4.61%
Cap Rate
0.8
DSCR
$4,760
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,260
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,760
Total Expenses
$5,658
Mortgage P&I
73%
$3,495
Property Taxes
6%
$286
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524