Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.33% first-year return on $180k initial cash invested.
-14.33%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$4,065
Rent
-$2,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,065 income − $6,218 expenses = $2,153 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
$4,065
Total Expenses
$6,218
Mortgage P&I
96%
$3,882
Property Taxes
17%
$674
Home Insurance
7%
$279
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447