Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.37% first-year return on $180k initial cash invested.
-10.37%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$4,364
Rent
-$1,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,364 income − $5,917 expenses = $1,553 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,697
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$5,917
Mortgage P&I
90%
$3,911
Property Taxes
6%
$241
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480