Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $170k initial cash invested.
-7.05%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$4,947
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,229
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,947
Total Expenses
$5,944
Mortgage P&I
72%
$3,560
Property Taxes
9%
$440
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544