Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $173k initial cash invested.
-6.28%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$5,866
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,368
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,866
Total Expenses
$6,770
Mortgage P&I
63%
$3,701
Property Taxes
14%
$840
Home Insurance
4%
$234
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645