Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.01% first-year return on $170k initial cash invested.
-12.01%
Cash On Cash
4.04%
Cap Rate
0.62
DSCR
$4,976
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,976 income − $6,681 expenses = $1,705 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,258
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,976
Total Expenses
$6,681
Mortgage P&I
79%
$3,951
Property Taxes
14%
$692
Home Insurance
5%
$257
HOA
2%
$90
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547