Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.47% first-year return on $173k initial cash invested.
-17.47%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$2,518
Rent
-$2,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,384
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$5,038
Mortgage P&I
149%
$3,741
Property Taxes
7%
$170
Home Insurance
11%
$270
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277