Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.47% first-year return on $170k initial cash invested.
-14.47%
Cash On Cash
3.1%
Cap Rate
0.5
DSCR
$4,958
Rent
-$2,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,958 income − $7,007 expenses = $2,049 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,234
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,958
Total Expenses
$7,007
Mortgage P&I
75%
$3,720
Property Taxes
27%
$1,340
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545