Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $170k initial cash invested.
-11.35%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$3,830
Rent
-$1,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $5,438 expenses = $1,608 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,238
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,830
Total Expenses
$5,438
Mortgage P&I
95%
$3,646
Property Taxes
6%
$228
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421