Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.34% first-year return on $170k initial cash invested.
-11.34%
Cash On Cash
3.95%
Cap Rate
0.63
DSCR
$4,838
Rent
-$1,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,838 income − $6,447 expenses = $1,609 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,838
Total Expenses
$6,447
Mortgage P&I
79%
$3,801
Property Taxes
15%
$746
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532