Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.51% first-year return on $180k initial cash invested.
-7.51%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$5,272
Rent
-$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,272 income − $6,400 expenses = $1,128 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,722
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,272
Total Expenses
$6,400
Mortgage P&I
73%
$3,854
Property Taxes
7%
$393
Home Insurance
6%
$292
HOA
1%
$68
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580