Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.57% first-year return on $171k initial cash invested.
-3.57%
Cash On Cash
5.29%
Cap Rate
0.92
DSCR
$5,696
Rent
-$507
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,263
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,696
Total Expenses
$6,203
Mortgage P&I
61%
$3,482
Property Taxes
9%
$524
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627