Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $170k initial cash invested.
-6.19%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$4,928
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,928 income − $5,803 expenses = $875 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,226
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,928
Total Expenses
$5,803
Mortgage P&I
73%
$3,614
Property Taxes
5%
$262
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542