Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.28% first-year return on $170k initial cash invested.
-14.28%
Cash On Cash
3.27%
Cap Rate
0.52
DSCR
$4,329
Rent
-$2,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,329 income − $6,357 expenses = $2,028 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,260
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,329
Total Expenses
$6,357
Mortgage P&I
89%
$3,834
Property Taxes
18%
$786
Home Insurance
6%
$266
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476