Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.25% first-year return on $171k initial cash invested.
-17.25%
Cash On Cash
2.31%
Cap Rate
0.37
DSCR
$2,468
Rent
-$2,459
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,288
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$4,927
Mortgage P&I
152%
$3,763
Property Taxes
3%
$70
Home Insurance
10%
$255
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271