Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.5% first-year return on $170k initial cash invested.
-8.5%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$5,502
Rent
-$1,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,502 income − $6,706 expenses = $1,204 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,241
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,502
Total Expenses
$6,706
Mortgage P&I
66%
$3,642
Property Taxes
13%
$698
Home Insurance
5%
$256
HOA
4%
$240
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605