Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.88% first-year return on $170k initial cash invested.
-10.88%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$4,624
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,624 income − $6,168 expenses = $1,544 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%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,624
Total Expenses
$6,168
Mortgage P&I
79%
$3,665
Property Taxes
15%
$676
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509