Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $173k initial cash invested.
-5.91%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$5,554
Rent
-$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,362
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,554
Total Expenses
$6,404
Mortgage P&I
66%
$3,639
Property Taxes
11%
$615
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611