Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $180k initial cash invested.
-9.99%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$4,988
Rent
-$1,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $6,489 expenses = $1,501 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,730
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$6,489
Mortgage P&I
78%
$3,872
Property Taxes
11%
$562
Home Insurance
6%
$276
HOA
2%
$81
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549