Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.94% first-year return on $170k initial cash invested.
-21.94%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,517
Rent
-$3,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $5,630 expenses = $3,113 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,517
Total Expenses
$5,630
Mortgage P&I
144%
$3,623
Property Taxes
36%
$896
Home Insurance
10%
$254
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277