Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.58% first-year return on $180k initial cash invested.
-5.58%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$5,932
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,932 income − $6,771 expenses = $839 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,731
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,932
Total Expenses
$6,771
Mortgage P&I
65%
$3,828
Property Taxes
11%
$646
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653