Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.21% first-year return on $170k initial cash invested.
-7.21%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$5,391
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,391 income − $6,412 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,233
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,391
Total Expenses
$6,412
Mortgage P&I
68%
$3,649
Property Taxes
11%
$580
Home Insurance
5%
$262
HOA
2%
$87
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593