Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.63% first-year return on $180k initial cash invested.
-9.63%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$5,102
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,102 income − $6,543 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,693
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,102
Total Expenses
$6,543
Mortgage P&I
75%
$3,847
Property Taxes
10%
$486
Home Insurance
5%
$254
HOA
4%
$222
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561