Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.76% first-year return on $170k initial cash invested.
-10.76%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$4,526
Rent
-$1,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $6,054 expenses = $1,528 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,256
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,526
Total Expenses
$6,054
Mortgage P&I
81%
$3,661
Property Taxes
13%
$592
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498