Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.99% first-year return on $180k initial cash invested.
-8.99%
Cash On Cash
4.42%
Cap Rate
0.72
DSCR
$6,650
Rent
-$1,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,650 income − $7,999 expenses = $1,349 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,715
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,650
Total Expenses
$7,999
Mortgage P&I
59%
$3,925
Property Taxes
23%
$1,522
Home Insurance
4%
$280
HOA
0%
$10
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732