Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.02% first-year return on $180k initial cash invested.
-17.02%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$3,789
Rent
-$2,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,789 income − $6,339 expenses = $2,550 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,703
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$6,339
Mortgage P&I
104%
$3,941
Property Taxes
22%
$829
Home Insurance
7%
$279
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417