Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.29% first-year return on $171k initial cash invested.
-7.29%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$4,794
Rent
-$1,038
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,279
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,794
Total Expenses
$5,832
Mortgage P&I
75%
$3,615
Property Taxes
7%
$340
Home Insurance
5%
$247
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527