Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.69% first-year return on $170k initial cash invested.
-7.69%
Cash On Cash
5.4%
Cap Rate
0.79
DSCR
$6,044
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,044 income − $7,134 expenses = $1,090 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,247
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,044
Total Expenses
$7,134
Mortgage P&I
68%
$4,110
Property Taxes
12%
$719
Home Insurance
4%
$250
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665