Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.94% first-year return on $171k initial cash invested.
-9.94%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$4,710
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,275
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,710
Total Expenses
$6,124
Mortgage P&I
77%
$3,646
Property Taxes
13%
$616
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518