Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $170k initial cash invested.
-8.69%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$4,558
Rent
-$1,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,558 income − $5,790 expenses = $1,232 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,248
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,558
Total Expenses
$5,790
Mortgage P&I
79%
$3,600
Property Taxes
8%
$380
Home Insurance
6%
$261
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501