Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.43% first-year return on $170k initial cash invested.
-8.43%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$4,590
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,230
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,590
Total Expenses
$5,783
Mortgage P&I
77%
$3,516
Property Taxes
11%
$490
Home Insurance
5%
$215
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505