Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.02% first-year return on $171k initial cash invested.
-14.02%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$4,354
Rent
-$1,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$6,353
Mortgage P&I
81%
$3,530
Property Taxes
20%
$875
Home Insurance
6%
$255
HOA
5%
$213
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479