Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.62% first-year return on $173k initial cash invested.
-8.62%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$4,954
Rent
-$1,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,954
Total Expenses
$6,197
Mortgage P&I
72%
$3,590
Property Taxes
13%
$661
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545