Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.57% first-year return on $170k initial cash invested.
-11.57%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$3,788
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $5,431 expenses = $1,643 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,257
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,788
Total Expenses
$5,431
Mortgage P&I
96%
$3,643
Property Taxes
6%
$236
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417