Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.2% first-year return on $170k initial cash invested.
-6.2%
Cash On Cash
4.69%
Cap Rate
0.81
DSCR
$5,806
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,235
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,806
Total Expenses
$6,684
Mortgage P&I
60%
$3,474
Property Taxes
17%
$968
Home Insurance
5%
$268
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639