Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $170k initial cash invested.
-4.45%
Cash On Cash
5.17%
Cap Rate
0.89
DSCR
$6,153
Rent
-$631
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,253
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,153
Total Expenses
$6,784
Mortgage P&I
57%
$3,510
Property Taxes
15%
$928
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677