Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.06% first-year return on $170k initial cash invested.
-3.06%
Cash On Cash
5.42%
Cap Rate
0.94
DSCR
$5,602
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,219
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,602
Total Expenses
$6,034
Mortgage P&I
62%
$3,466
Property Taxes
7%
$409
Home Insurance
5%
$255
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616