Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.9% first-year return on $170k initial cash invested.
-7.9%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$4,478
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $5,599 expenses = $1,121 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%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$5,599
Mortgage P&I
81%
$3,627
Property Taxes
4%
$196
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493