Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.5% first-year return on $170k initial cash invested.
-7.5%
Cash On Cash
5.34%
Cap Rate
0.79
DSCR
$5,426
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,426 income − $6,490 expenses = $1,064 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,252
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,426
Total Expenses
$6,490
Mortgage P&I
75%
$4,072
Property Taxes
6%
$312
Home Insurance
5%
$261
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597