Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.46% first-year return on $170k initial cash invested.
-8.46%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$4,899
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,899 income − $6,098 expenses = $1,199 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,899
Total Expenses
$6,098
Mortgage P&I
72%
$3,527
Property Taxes
13%
$646
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539