Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.77% first-year return on $170k initial cash invested.
-10.77%
Cash On Cash
3.49%
Cap Rate
0.61
DSCR
$3,978
Rent
-$1,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,252
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,978
Total Expenses
$5,506
Mortgage P&I
87%
$3,478
Property Taxes
10%
$403
Home Insurance
7%
$273
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438