Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.52% first-year return on $172k initial cash invested.
-7.52%
Cash On Cash
4.32%
Cap Rate
0.75
DSCR
$5,085
Rent
-$1,079
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%
$7,343
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,085
Total Expenses
$6,164
Mortgage P&I
69%
$3,520
Property Taxes
13%
$657
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559