Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.3% first-year return on $170k initial cash invested.
-10.3%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$4,530
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,530 income − $5,987 expenses = $1,457 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,227
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,530
Total Expenses
$5,987
Mortgage P&I
80%
$3,620
Property Taxes
11%
$485
Home Insurance
6%
$259
HOA
2%
$83
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498