Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.29% first-year return on $170k initial cash invested.
-21.29%
Cash On Cash
1.58%
Cap Rate
0.25
DSCR
$2,724
Rent
-$3,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $5,738 expenses = $3,014 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,233
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,724
Total Expenses
$5,738
Mortgage P&I
142%
$3,859
Property Taxes
25%
$690
Home Insurance
10%
$262
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300