Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.3% first-year return on $173k initial cash invested.
-11.3%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$4,406
Rent
-$1,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,400
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,406
Total Expenses
$6,039
Mortgage P&I
82%
$3,624
Property Taxes
15%
$658
Home Insurance
6%
$259
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485