Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.39% first-year return on $170k initial cash invested.
-9.39%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$4,509
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $5,842 expenses = $1,333 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,509
Total Expenses
$5,842
Mortgage P&I
82%
$3,683
Property Taxes
8%
$365
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496