Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.75% first-year return on $170k initial cash invested.
-19.75%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$2,025
Rent
-$2,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $4,827 expenses = $2,802 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,025
Total Expenses
$4,827
Mortgage P&I
180%
$3,638
Property Taxes
3%
$67
Home Insurance
13%
$254
HOA
9%
$179
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223