Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.92% first-year return on $170k initial cash invested.
-1.92%
Cash On Cash
6.15%
Cap Rate
1
DSCR
$7,032
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,032 income − $7,305 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,261
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,032
Total Expenses
$7,305
Mortgage P&I
53%
$3,714
Property Taxes
14%
$958
Home Insurance
3%
$242
HOA
0%
$0
Property Management
12%
$844
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$774