Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.37% first-year return on $170k initial cash invested.
-17.37%
Cash On Cash
2.47%
Cap Rate
0.39
DSCR
$4,185
Rent
-$2,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $6,650 expenses = $2,465 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,185
Total Expenses
$6,650
Mortgage P&I
91%
$3,791
Property Taxes
23%
$983
Home Insurance
6%
$254
HOA
5%
$200
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460