Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.66% first-year return on $170k initial cash invested.
-7.66%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$5,332
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,332 income − $6,417 expenses = $1,085 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,240
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,332
Total Expenses
$6,417
Mortgage P&I
68%
$3,634
Property Taxes
13%
$715
Home Insurance
5%
$255
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587