Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.8% first-year return on $170k initial cash invested.
-13.8%
Cash On Cash
3.68%
Cap Rate
0.55
DSCR
$4,064
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $6,014 expenses = $1,950 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,218
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$6,014
Mortgage P&I
98%
$4,001
Property Taxes
9%
$371
Home Insurance
6%
$259
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447