Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.28% first-year return on $180k initial cash invested.
-13.28%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$4,194
Rent
-$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $6,192 expenses = $1,998 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,737
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$6,192
Mortgage P&I
93%
$3,918
Property Taxes
14%
$570
Home Insurance
7%
$278
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461