Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.24% first-year return on $170k initial cash invested.
-12.24%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$3,776
Rent
-$1,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $5,513 expenses = $1,737 out of pocket
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%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$5,513
Mortgage P&I
95%
$3,575
Property Taxes
11%
$401
Home Insurance
7%
$254
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415