Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.82% first-year return on $170k initial cash invested.
-7.82%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$5,445
Rent
-$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,445 income − $6,553 expenses = $1,108 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%
$7,237
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,445
Total Expenses
$6,553
Mortgage P&I
66%
$3,598
Property Taxes
12%
$654
Home Insurance
5%
$255
HOA
4%
$195
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599