Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.77% first-year return on $170k initial cash invested.
-9.77%
Cash On Cash
4.37%
Cap Rate
0.69
DSCR
$4,498
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,498 income − $5,880 expenses = $1,382 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,226
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,498
Total Expenses
$5,880
Mortgage P&I
85%
$3,836
Property Taxes
6%
$252
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495