Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.48% first-year return on $170k initial cash invested.
-10.48%
Cash On Cash
4.65%
Cap Rate
0.69
DSCR
$5,367
Rent
-$1,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,367 income − $6,854 expenses = $1,487 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,367
Total Expenses
$6,854
Mortgage P&I
76%
$4,080
Property Taxes
13%
$687
Home Insurance
5%
$245
HOA
0%
$17
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590