Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.4% first-year return on $169k initial cash invested.
-7.4%
Cash On Cash
4.39%
Cap Rate
0.76
DSCR
$4,784
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,185
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$5,825
Mortgage P&I
73%
$3,477
Property Taxes
9%
$408
Home Insurance
5%
$254
HOA
1%
$60
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526