Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.8% first-year return on $174k initial cash invested.
-9.8%
Cash On Cash
3.78%
Cap Rate
0.66
DSCR
$4,810
Rent
-$1,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,447
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,810
Total Expenses
$6,234
Mortgage P&I
74%
$3,576
Property Taxes
16%
$762
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529