Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.73% first-year return on $180k initial cash invested.
-10.73%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$4,584
Rent
-$1,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,584 income − $6,192 expenses = $1,608 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,709
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,584
Total Expenses
$6,192
Mortgage P&I
84%
$3,830
Property Taxes
12%
$528
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$504