Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.21% first-year return on $180k initial cash invested.
-6.21%
Cash On Cash
4.78%
Cap Rate
0.81
DSCR
$5,202
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,202 income − $6,132 expenses = $930 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,699
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,202
Total Expenses
$6,132
Mortgage P&I
73%
$3,788
Property Taxes
6%
$306
Home Insurance
5%
$270
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572