Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.41% first-year return on $171k initial cash invested.
-13.41%
Cash On Cash
2.88%
Cap Rate
0.5
DSCR
$3,806
Rent
-$1,915
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,306
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$5,721
Mortgage P&I
92%
$3,517
Property Taxes
17%
$648
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419