Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $170k initial cash invested.
-9.91%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$4,395
Rent
-$1,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,395 income − $5,797 expenses = $1,402 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,228
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,395
Total Expenses
$5,797
Mortgage P&I
84%
$3,704
Property Taxes
8%
$335
Home Insurance
6%
$264
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483