Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.74% first-year return on $171k initial cash invested.
-0.74%
Cash On Cash
6.12%
Cap Rate
1.04
DSCR
$5,985
Rent
-$106
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,278
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,985
Total Expenses
$6,091
Mortgage P&I
60%
$3,579
Property Taxes
4%
$219
Home Insurance
4%
$259
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658