Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.57% first-year return on $170k initial cash invested.
-9.57%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$5,146
Rent
-$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,146 income − $6,502 expenses = $1,356 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,237
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,146
Total Expenses
$6,502
Mortgage P&I
71%
$3,636
Property Taxes
16%
$824
Home Insurance
5%
$262
HOA
1%
$30
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566