Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $170k initial cash invested.
-11.13%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$4,502
Rent
-$1,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,502 income − $6,083 expenses = $1,581 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,258
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,502
Total Expenses
$6,083
Mortgage P&I
82%
$3,698
Property Taxes
13%
$598
Home Insurance
6%
$257
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495