Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.5% first-year return on $170k initial cash invested.
-11.5%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$3,838
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $5,470 expenses = $1,632 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,838
Total Expenses
$5,470
Mortgage P&I
96%
$3,694
Property Taxes
6%
$216
Home Insurance
7%
$254
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422