Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.53% first-year return on $170k initial cash invested.
-12.53%
Cash On Cash
3.86%
Cap Rate
0.6
DSCR
$5,649
Rent
-$1,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,649 income − $7,424 expenses = $1,775 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,235
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,649
Total Expenses
$7,424
Mortgage P&I
69%
$3,875
Property Taxes
18%
$1,003
Home Insurance
5%
$262
HOA
6%
$364
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621