Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.82% first-year return on $180k initial cash invested.
-16.82%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$3,993
Rent
-$2,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $6,510 expenses = $2,517 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,695
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,993
Total Expenses
$6,510
Mortgage P&I
98%
$3,903
Property Taxes
24%
$965
Home Insurance
7%
$284
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439