Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.23% first-year return on $170k initial cash invested.
-12.23%
Cash On Cash
4.08%
Cap Rate
0.61
DSCR
$4,251
Rent
-$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,251 income − $5,985 expenses = $1,734 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,248
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,251
Total Expenses
$5,985
Mortgage P&I
95%
$4,026
Property Taxes
4%
$172
Home Insurance
6%
$262
HOA
2%
$79
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468