Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.42% first-year return on $180k initial cash invested.
-10.42%
Cash On Cash
3.67%
Cap Rate
0.63
DSCR
$4,257
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,257 income − $5,819 expenses = $1,562 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,712
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,257
Total Expenses
$5,819
Mortgage P&I
88%
$3,748
Property Taxes
8%
$354
Home Insurance
6%
$270
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468