Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.56% first-year return on $180k initial cash invested.
-17.56%
Cash On Cash
2.65%
Cap Rate
0.41
DSCR
$3,368
Rent
-$2,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $6,001 expenses = $2,633 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,713
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$6,001
Mortgage P&I
125%
$4,204
Property Taxes
10%
$349
Home Insurance
8%
$280
HOA
1%
$23
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370