Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.57% first-year return on $170k initial cash invested.
-10.57%
Cash On Cash
3.85%
Cap Rate
0.63
DSCR
$3,954
Rent
-$1,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,954 income − $5,453 expenses = $1,499 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,954
Total Expenses
$5,453
Mortgage P&I
93%
$3,666
Property Taxes
5%
$189
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435