Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.72% first-year return on $170k initial cash invested.
-16.72%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$2,608
Rent
-$2,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $4,980 expenses = $2,372 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$4,980
Mortgage P&I
138%
$3,610
Property Taxes
9%
$230
Home Insurance
10%
$254
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287