Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.12% first-year return on $180k initial cash invested.
-18.12%
Cash On Cash
2.62%
Cap Rate
0.4
DSCR
$3,921
Rent
-$2,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,921 income − $6,642 expenses = $2,721 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,921
Total Expenses
$6,642
Mortgage P&I
108%
$4,252
Property Taxes
20%
$777
Home Insurance
7%
$279
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431