Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.25% first-year return on $180k initial cash invested.
-14.25%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$4,450
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,450 income − $6,583 expenses = $2,133 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,695
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,450
Total Expenses
$6,583
Mortgage P&I
88%
$3,902
Property Taxes
16%
$733
Home Insurance
6%
$280
HOA
3%
$154
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490