Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1% first-year return on $172k initial cash invested.
-1%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$6,729
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,355
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,729
Total Expenses
$6,873
Mortgage P&I
54%
$3,653
Property Taxes
10%
$676
Home Insurance
4%
$257
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740