Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $170k initial cash invested.
-9.75%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$4,414
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,414 income − $5,795 expenses = $1,381 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,239
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$5,795
Mortgage P&I
81%
$3,592
Property Taxes
10%
$442
Home Insurance
6%
$259
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486