Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.91% first-year return on $180k initial cash invested.
-11.91%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$3,963
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $5,751 expenses = $1,788 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,719
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$5,751
Mortgage P&I
99%
$3,914
Property Taxes
5%
$210
Home Insurance
7%
$278
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436