Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.96% first-year return on $170k initial cash invested.
-7.96%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$5,360
Rent
-$1,129
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,251
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,360
Total Expenses
$6,489
Mortgage P&I
67%
$3,606
Property Taxes
15%
$804
Home Insurance
5%
$257
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590