Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.85% first-year return on $170k initial cash invested.
-15.85%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$3,668
Rent
-$2,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $5,914 expenses = $2,246 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,240
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$5,914
Mortgage P&I
101%
$3,718
Property Taxes
19%
$690
Home Insurance
7%
$259
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403