Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.82% first-year return on $170k initial cash invested.
-6.82%
Cash On Cash
4.47%
Cap Rate
0.78
DSCR
$4,752
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,752
Total Expenses
$5,720
Mortgage P&I
73%
$3,476
Property Taxes
8%
$374
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523