Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.88% first-year return on $180k initial cash invested.
-15.88%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$3,384
Rent
-$2,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $5,765 expenses = $2,381 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,384
Total Expenses
$5,765
Mortgage P&I
116%
$3,938
Property Taxes
9%
$317
Home Insurance
8%
$280
HOA
2%
$80
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372