Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $170k initial cash invested.
-9.59%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$4,984
Rent
-$1,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,984 income − $6,344 expenses = $1,360 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%
$7,245
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,984
Total Expenses
$6,344
Mortgage P&I
73%
$3,650
Property Taxes
14%
$722
Home Insurance
6%
$278
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548