Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.43% first-year return on $180k initial cash invested.
-19.43%
Cash On Cash
2.45%
Cap Rate
0.36
DSCR
$3,116
Rent
-$2,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $6,026 expenses = $2,910 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,699
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$6,026
Mortgage P&I
140%
$4,356
Property Taxes
11%
$340
Home Insurance
9%
$270
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343