Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.2% first-year return on $180k initial cash invested.
-5.2%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$5,876
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,876 income − $6,655 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,709
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,876
Total Expenses
$6,655
Mortgage P&I
65%
$3,827
Property Taxes
6%
$362
Home Insurance
5%
$280
HOA
3%
$189
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646