Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.17% first-year return on $178k initial cash invested.
-3.17%
Cash On Cash
5.61%
Cap Rate
0.94
DSCR
$6,260
Rent
-$471
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,342
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,260
Total Expenses
$6,731
Mortgage P&I
58%
$3,651
Property Taxes
11%
$695
Home Insurance
4%
$257
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$689