Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.3% first-year return on $180k initial cash invested.
-9.3%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$4,953
Rent
-$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,953 income − $6,352 expenses = $1,399 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,737
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,953
Total Expenses
$6,352
Mortgage P&I
78%
$3,882
Property Taxes
10%
$506
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545