Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.68% first-year return on $170k initial cash invested.
-12.68%
Cash On Cash
3.89%
Cap Rate
0.59
DSCR
$4,032
Rent
-$1,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,032 income − $5,831 expenses = $1,799 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,032
Total Expenses
$5,831
Mortgage P&I
99%
$3,988
Property Taxes
5%
$218
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444