Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.72% first-year return on $180k initial cash invested.
-9.72%
Cash On Cash
4.7%
Cap Rate
0.71
DSCR
$5,859
Rent
-$1,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,859 income − $7,314 expenses = $1,455 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,694
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,859
Total Expenses
$7,314
Mortgage P&I
72%
$4,236
Property Taxes
14%
$814
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644