Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $170k initial cash invested.
-7.1%
Cash On Cash
5.07%
Cap Rate
0.8
DSCR
$5,754
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,754 income − $6,762 expenses = $1,008 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
$5,754
Total Expenses
$6,762
Mortgage P&I
67%
$3,839
Property Taxes
12%
$713
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633