Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.43% first-year return on $170k initial cash invested.
-7.43%
Cash On Cash
4.4%
Cap Rate
0.76
DSCR
$4,983
Rent
-$1,054
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%
$7,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,983
Total Expenses
$6,037
Mortgage P&I
71%
$3,513
Property Taxes
11%
$569
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548