Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.96% first-year return on $180k initial cash invested.
-5.96%
Cash On Cash
4.8%
Cap Rate
0.83
DSCR
$6,046
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,046 income − $6,943 expenses = $897 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,737
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,046
Total Expenses
$6,943
Mortgage P&I
62%
$3,747
Property Taxes
14%
$864
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665