Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.58% first-year return on $170k initial cash invested.
-7.58%
Cash On Cash
4.39%
Cap Rate
0.75
DSCR
$4,864
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,864
Total Expenses
$5,940
Mortgage P&I
73%
$3,537
Property Taxes
10%
$496
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535