Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $170k initial cash invested.
-10.16%
Cash On Cash
4.59%
Cap Rate
0.69
DSCR
$4,617
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,617 income − $6,057 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,238
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,617
Total Expenses
$6,057
Mortgage P&I
87%
$4,021
Property Taxes
4%
$203
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508