Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11% first-year return on $171k initial cash invested.
-11%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$4,437
Rent
-$1,567
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%
$7,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,437
Total Expenses
$6,004
Mortgage P&I
81%
$3,576
Property Taxes
14%
$626
Home Insurance
6%
$259
HOA
1%
$36
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488