Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.12% first-year return on $170k initial cash invested.
-13.12%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$3,520
Rent
-$1,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $5,384 expenses = $1,864 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,259
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,520
Total Expenses
$5,384
Mortgage P&I
102%
$3,582
Property Taxes
6%
$196
Home Insurance
8%
$267
HOA
4%
$142
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387