Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.2% first-year return on $180k initial cash invested.
-13.2%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$4,124
Rent
-$1,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $6,104 expenses = $1,980 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,714
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$6,104
Mortgage P&I
94%
$3,867
Property Taxes
13%
$555
Home Insurance
7%
$279
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454