Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.45% first-year return on $170k initial cash invested.
-7.45%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$5,199
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,199 income − $6,251 expenses = $1,052 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,217
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,199
Total Expenses
$6,251
Mortgage P&I
69%
$3,576
Property Taxes
13%
$687
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572