Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.97% first-year return on $170k initial cash invested.
-15.97%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$2,944
Rent
-$2,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$5,211
Mortgage P&I
122%
$3,580
Property Taxes
13%
$368
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324