Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.22% first-year return on $170k initial cash invested.
-8.22%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$5,008
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,008 income − $6,174 expenses = $1,166 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%
$7,253
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,008
Total Expenses
$6,174
Mortgage P&I
73%
$3,657
Property Taxes
11%
$559
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551