Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.88% first-year return on $180k initial cash invested.
-11.88%
Cash On Cash
3.87%
Cap Rate
0.62
DSCR
$5,619
Rent
-$1,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,619 income − $7,402 expenses = $1,783 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,717
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,619
Total Expenses
$7,402
Mortgage P&I
72%
$4,048
Property Taxes
13%
$750
Home Insurance
5%
$276
HOA
7%
$417
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618