Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $180k initial cash invested.
-13.85%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$3,782
Rent
-$2,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $5,857 expenses = $2,075 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,707
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$5,857
Mortgage P&I
101%
$3,814
Property Taxes
13%
$482
Home Insurance
7%
$276
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416