Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.38% first-year return on $180k initial cash invested.
-19.38%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,535
Rent
-$2,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $5,445 expenses = $2,910 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,721
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$5,445
Mortgage P&I
151%
$3,833
Property Taxes
19%
$473
Home Insurance
11%
$278
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279