Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.18% first-year return on $170k initial cash invested.
-12.18%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$4,786
Rent
-$1,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,786 income − $6,508 expenses = $1,722 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,222
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,786
Total Expenses
$6,508
Mortgage P&I
73%
$3,496
Property Taxes
23%
$1,083
Home Insurance
6%
$303
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526