Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.84% first-year return on $180k initial cash invested.
-10.84%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$4,668
Rent
-$1,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,668 income − $6,291 expenses = $1,623 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%
$7,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,668
Total Expenses
$6,291
Mortgage P&I
83%
$3,896
Property Taxes
11%
$535
Home Insurance
6%
$273
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513