Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.73% first-year return on $180k initial cash invested.
-10.73%
Cash On Cash
4.41%
Cap Rate
0.67
DSCR
$5,556
Rent
-$1,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,556 income − $7,164 expenses = $1,608 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,704
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,556
Total Expenses
$7,164
Mortgage P&I
76%
$4,216
Property Taxes
13%
$738
Home Insurance
5%
$262
HOA
1%
$59
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611