Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.81% first-year return on $172k initial cash invested.
-5.81%
Cash On Cash
4.84%
Cap Rate
0.83
DSCR
$5,373
Rent
-$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,314
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,373
Total Expenses
$6,204
Mortgage P&I
66%
$3,563
Property Taxes
10%
$512
Home Insurance
5%
$271
HOA
1%
$31
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591