Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.01% first-year return on $170k initial cash invested.
-10.01%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$5,079
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,079
Total Expenses
$6,499
Mortgage P&I
71%
$3,629
Property Taxes
14%
$714
Home Insurance
5%
$270
HOA
3%
$160
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559