Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.91% first-year return on $173k initial cash invested.
-4.91%
Cash On Cash
5.01%
Cap Rate
0.86
DSCR
$5,606
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,373
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,606
Total Expenses
$6,313
Mortgage P&I
64%
$3,564
Property Taxes
11%
$616
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617