Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.52% first-year return on $170k initial cash invested.
-14.52%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$3,720
Rent
-$2,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,720 income − $5,780 expenses = $2,060 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,720
Total Expenses
$5,780
Mortgage P&I
99%
$3,699
Property Taxes
8%
$307
Home Insurance
7%
$254
HOA
7%
$255
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409