Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.58% first-year return on $180k initial cash invested.
-14.58%
Cash On Cash
3.24%
Cap Rate
0.51
DSCR
$4,509
Rent
-$2,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $6,701 expenses = $2,192 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,734
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,509
Total Expenses
$6,701
Mortgage P&I
91%
$4,102
Property Taxes
17%
$787
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496