Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.18% first-year return on $180k initial cash invested.
-2.18%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$5,886
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,886 income − $6,213 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,711
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,886
Total Expenses
$6,213
Mortgage P&I
66%
$3,870
Property Taxes
1%
$70
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$177
Maintenance
4%
$235
Other
11%
$647