Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.74% first-year return on $172k initial cash invested.
-9.74%
Cash On Cash
3.84%
Cap Rate
0.66
DSCR
$4,266
Rent
-$1,397
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,266
Total Expenses
$5,663
Mortgage P&I
84%
$3,575
Property Taxes
9%
$375
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469