Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.93% first-year return on $180k initial cash invested.
-13.93%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$4,272
Rent
-$2,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,272 income − $6,358 expenses = $2,086 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%
$7,702
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,272
Total Expenses
$6,358
Mortgage P&I
89%
$3,784
Property Taxes
13%
$574
Home Insurance
6%
$262
HOA
7%
$285
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470