Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.42% first-year return on $174k initial cash invested.
-9.42%
Cash On Cash
3.84%
Cap Rate
0.66
DSCR
$4,450
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,450
Total Expenses
$5,817
Mortgage P&I
78%
$3,478
Property Taxes
12%
$555
Home Insurance
6%
$250
HOA
0%
$20
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490