Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.8% first-year return on $180k initial cash invested.
-13.8%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$3,614
Rent
-$2,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $5,683 expenses = $2,069 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,710
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$5,683
Mortgage P&I
108%
$3,890
Property Taxes
8%
$274
Home Insurance
8%
$289
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398