Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.45% first-year return on $180k initial cash invested.
-6.45%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$5,588
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,588 income − $6,555 expenses = $967 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,706
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,588
Total Expenses
$6,555
Mortgage P&I
69%
$3,848
Property Taxes
10%
$534
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615