Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.83% first-year return on $170k initial cash invested.
-15.83%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$2,598
Rent
-$2,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $4,844 expenses = $2,246 out of pocket
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%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,598
Total Expenses
$4,844
Mortgage P&I
136%
$3,528
Property Taxes
7%
$178
Home Insurance
10%
$254
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286