Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.92% first-year return on $180k initial cash invested.
-5.92%
Cash On Cash
4.89%
Cap Rate
0.83
DSCR
$6,027
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,027 income − $6,914 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.2%
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
$6,027
Total Expenses
$6,914
Mortgage P&I
63%
$3,787
Property Taxes
13%
$803
Home Insurance
5%
$275
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663