Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.33% first-year return on $172k initial cash invested.
-8.33%
Cash On Cash
4.13%
Cap Rate
0.72
DSCR
$4,731
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,337
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,731
Total Expenses
$5,925
Mortgage P&I
75%
$3,532
Property Taxes
11%
$498
Home Insurance
6%
$287
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520