Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.65% first-year return on $170k initial cash invested.
-16.65%
Cash On Cash
2.77%
Cap Rate
0.43
DSCR
$4,209
Rent
-$2,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,209 income − $6,571 expenses = $2,362 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$6,571
Mortgage P&I
92%
$3,868
Property Taxes
22%
$944
Home Insurance
6%
$254
HOA
2%
$75
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463