Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $180k initial cash invested.
-11.68%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$4,760
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,760 income − $6,511 expenses = $1,751 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%
$7,713
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,760
Total Expenses
$6,511
Mortgage P&I
81%
$3,850
Property Taxes
16%
$763
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524