Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.5% first-year return on $180k initial cash invested.
-7.5%
Cash On Cash
4.99%
Cap Rate
0.78
DSCR
$6,030
Rent
-$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,030 income − $7,156 expenses = $1,126 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,722
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,030
Total Expenses
$7,156
Mortgage P&I
68%
$4,099
Property Taxes
12%
$735
Home Insurance
5%
$272
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663