Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $174k initial cash invested.
-7.93%
Cash On Cash
4.23%
Cap Rate
0.73
DSCR
$4,827
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,432
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,827
Total Expenses
$5,977
Mortgage P&I
74%
$3,578
Property Taxes
10%
$499
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531