Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.86% first-year return on $180k initial cash invested.
-12.86%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$4,950
Rent
-$1,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,950 income − $6,880 expenses = $1,930 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,717
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,950
Total Expenses
$6,880
Mortgage P&I
77%
$3,833
Property Taxes
21%
$1,050
Home Insurance
5%
$262
HOA
1%
$53
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544