Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.55% first-year return on $170k initial cash invested.
-7.55%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$4,614
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,614 income − $5,685 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,614
Total Expenses
$5,685
Mortgage P&I
78%
$3,590
Property Taxes
6%
$271
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$138
Maintenance
4%
$185
Other
11%
$508