Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.28% first-year return on $180k initial cash invested.
-10.28%
Cash On Cash
4.09%
Cap Rate
0.66
DSCR
$5,380
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,380 income − $6,924 expenses = $1,544 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,723
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,380
Total Expenses
$6,924
Mortgage P&I
74%
$3,960
Property Taxes
16%
$860
Home Insurance
5%
$275
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592