Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.36% first-year return on $171k initial cash invested.
-7.36%
Cash On Cash
4.49%
Cap Rate
0.76
DSCR
$5,151
Rent
-$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,262
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,151
Total Expenses
$6,197
Mortgage P&I
69%
$3,556
Property Taxes
12%
$631
Home Insurance
5%
$258
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567