Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.6% first-year return on $170k initial cash invested.
-16.6%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$3,447
Rent
-$2,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,447 income − $5,805 expenses = $2,358 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,259
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,447
Total Expenses
$5,805
Mortgage P&I
106%
$3,666
Property Taxes
18%
$627
Home Insurance
8%
$262
HOA
2%
$78
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379