Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.48% first-year return on $180k initial cash invested.
-9.48%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$4,959
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $6,382 expenses = $1,423 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,717
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,959
Total Expenses
$6,382
Mortgage P&I
76%
$3,780
Property Taxes
14%
$679
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545