Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.53% first-year return on $174k initial cash invested.
-8.53%
Cash On Cash
4.05%
Cap Rate
0.7
DSCR
$4,428
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,420
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,428
Total Expenses
$5,664
Mortgage P&I
80%
$3,563
Property Taxes
5%
$230
Home Insurance
6%
$262
HOA
2%
$104
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487