Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.47% first-year return on $170k initial cash invested.
-9.47%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$4,364
Rent
-$1,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,364 income − $5,702 expenses = $1,338 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,219
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$5,702
Mortgage P&I
85%
$3,693
Property Taxes
5%
$233
Home Insurance
6%
$262
HOA
1%
$29
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480