Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.54% first-year return on $180k initial cash invested.
-2.54%
Cash On Cash
6.03%
Cap Rate
0.98
DSCR
$7,394
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,394 income − $7,775 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,728
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,394
Total Expenses
$7,775
Mortgage P&I
54%
$3,971
Property Taxes
13%
$972
Home Insurance
4%
$280
HOA
1%
$38
Property Management
12%
$887
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$813