Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.14% first-year return on $180k initial cash invested.
-6.14%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$5,349
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,349 income − $6,269 expenses = $920 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
$5,349
Total Expenses
$6,269
Mortgage P&I
72%
$3,842
Property Taxes
6%
$319
Home Insurance
5%
$280
HOA
0%
$10
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588