Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.29% first-year return on $170k initial cash invested.
-16.29%
Cash On Cash
2.84%
Cap Rate
0.44
DSCR
$3,528
Rent
-$2,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $5,839 expenses = $2,311 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,528
Total Expenses
$5,839
Mortgage P&I
110%
$3,888
Property Taxes
14%
$498
Home Insurance
7%
$254
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388