Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.64% first-year return on $170k initial cash invested.
-9.64%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$4,868
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,868 income − $6,235 expenses = $1,367 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,242
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,868
Total Expenses
$6,235
Mortgage P&I
75%
$3,646
Property Taxes
13%
$637
Home Insurance
5%
$254
HOA
1%
$43
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535