Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.42% first-year return on $170k initial cash invested.
-16.42%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$3,984
Rent
-$2,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $6,313 expenses = $2,329 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$6,313
Mortgage P&I
92%
$3,670
Property Taxes
25%
$985
Home Insurance
6%
$254
HOA
1%
$50
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438