Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.67% first-year return on $172k initial cash invested.
-13.67%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$4,468
Rent
-$1,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,338
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,468
Total Expenses
$6,428
Mortgage P&I
81%
$3,608
Property Taxes
23%
$1,040
Home Insurance
6%
$261
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491