Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.65% first-year return on $172k initial cash invested.
-4.65%
Cash On Cash
5.34%
Cap Rate
0.89
DSCR
$6,620
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,347
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,620
Total Expenses
$7,287
Mortgage P&I
55%
$3,670
Property Taxes
12%
$815
Home Insurance
4%
$271
HOA
4%
$280
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728