Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $170k initial cash invested.
-9.99%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$4,638
Rent
-$1,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,638 income − $6,051 expenses = $1,413 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,225
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,638
Total Expenses
$6,051
Mortgage P&I
80%
$3,701
Property Taxes
11%
$494
Home Insurance
6%
$259
HOA
0%
$19
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510