Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $170k initial cash invested.
-12.47%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$4,362
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $6,131 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,362
Total Expenses
$6,131
Mortgage P&I
84%
$3,675
Property Taxes
16%
$717
Home Insurance
6%
$257
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480