Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.45% first-year return on $170k initial cash invested.
-11.45%
Cash On Cash
3.33%
Cap Rate
0.58
DSCR
$4,088
Rent
-$1,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.0%
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
$4,088
Total Expenses
$5,712
Mortgage P&I
85%
$3,472
Property Taxes
15%
$594
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450