Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.27% first-year return on $180k initial cash invested.
-13.27%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$3,807
Rent
-$1,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $5,799 expenses = $1,992 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,719
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$5,799
Mortgage P&I
103%
$3,917
Property Taxes
8%
$308
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419