Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.52% first-year return on $170k initial cash invested.
-8.52%
Cash On Cash
4.42%
Cap Rate
0.72
DSCR
$4,839
Rent
-$1,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,839 income − $6,043 expenses = $1,204 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,216
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,839
Total Expenses
$6,043
Mortgage P&I
76%
$3,669
Property Taxes
10%
$472
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532