Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.98% first-year return on $170k initial cash invested.
-8.98%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$4,785
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $6,058 expenses = $1,273 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,240
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,785
Total Expenses
$6,058
Mortgage P&I
75%
$3,602
Property Taxes
12%
$569
Home Insurance
5%
$261
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526