Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $55,779 initial cash invested.
-6.28%
Cash On Cash
4.85%
Cap Rate
0.76
DSCR
$1,678
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,678 income − $1,970 expenses = $292 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,678
Total Expenses
$1,970
Mortgage P&I
57%
$952
Property Taxes
1%
$25
Home Insurance
4%
$63
HOA
21%
$360
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$185