Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.81% first-year return on $170k initial cash invested.
-9.81%
Cash On Cash
3.86%
Cap Rate
0.65
DSCR
$3,794
Rent
-$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,794 income − $5,186 expenses = $1,392 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,794
Total Expenses
$5,186
Mortgage P&I
94%
$3,574
Property Taxes
2%
$68
Home Insurance
7%
$254
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417