Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.48% first-year return on $170k initial cash invested.
-9.48%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$4,796
Rent
-$1,345
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,796
Total Expenses
$6,141
Mortgage P&I
76%
$3,625
Property Taxes
13%
$630
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528