Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.45% first-year return on $170k initial cash invested.
-11.45%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$3,423
Rent
-$1,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $5,047 expenses = $1,624 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,423
Total Expenses
$5,047
Mortgage P&I
106%
$3,620
Property Taxes
0%
$8
Home Insurance
7%
$254
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377