Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.17% first-year return on $170k initial cash invested.
-19.17%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,820
Rent
-$2,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $5,539 expenses = $2,719 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,820
Total Expenses
$5,539
Mortgage P&I
129%
$3,626
Property Taxes
25%
$697
Home Insurance
9%
$257
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310