Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $174k initial cash invested.
-6.62%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$5,523
Rent
-$958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,407
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,523
Total Expenses
$6,481
Mortgage P&I
65%
$3,585
Property Taxes
12%
$672
Home Insurance
5%
$266
HOA
1%
$79
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608