Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.04% first-year return on $173k initial cash invested.
-16.04%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$2,727
Rent
-$2,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$5,045
Mortgage P&I
137%
$3,726
Property Taxes
5%
$133
Home Insurance
10%
$259
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300