Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.73% first-year return on $180k initial cash invested.
-12.73%
Cash On Cash
3.63%
Cap Rate
0.58
DSCR
$4,848
Rent
-$1,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,848 income − $6,755 expenses = $1,907 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,706
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,848
Total Expenses
$6,755
Mortgage P&I
83%
$4,041
Property Taxes
16%
$786
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533