Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.78% first-year return on $180k initial cash invested.
-15.78%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$3,302
Rent
-$2,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $5,671 expenses = $2,369 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,721
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$5,671
Mortgage P&I
119%
$3,935
Property Taxes
10%
$336
Home Insurance
8%
$278
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363