Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.33% first-year return on $170k initial cash invested.
-13.33%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$4,122
Rent
-$1,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,122 income − $6,012 expenses = $1,890 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,244
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,122
Total Expenses
$6,012
Mortgage P&I
90%
$3,692
Property Taxes
15%
$601
Home Insurance
6%
$262
HOA
1%
$55
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453