Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.26% first-year return on $180k initial cash invested.
-21.26%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$2,260
Rent
-$3,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $5,444 expenses = $3,184 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,260
Total Expenses
$5,444
Mortgage P&I
171%
$3,867
Property Taxes
24%
$539
Home Insurance
12%
$270
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$249