Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.78% first-year return on $170k initial cash invested.
-12.78%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$4,474
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,474 income − $6,282 expenses = $1,808 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%
$7,229
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,474
Total Expenses
$6,282
Mortgage P&I
81%
$3,613
Property Taxes
15%
$678
Home Insurance
6%
$266
HOA
5%
$204
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492