Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.9% first-year return on $170k initial cash invested.
-10.9%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$5,619
Rent
-$1,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,619 income − $7,165 expenses = $1,546 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,619
Total Expenses
$7,165
Mortgage P&I
65%
$3,652
Property Taxes
18%
$1,023
Home Insurance
5%
$254
HOA
6%
$325
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618