Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.56% first-year return on $171k initial cash invested.
-5.56%
Cash On Cash
4.78%
Cap Rate
0.83
DSCR
$4,626
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$5,419
Mortgage P&I
76%
$3,509
Property Taxes
2%
$82
Home Insurance
6%
$255
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509