Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.88% first-year return on $180k initial cash invested.
-12.88%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$8,056
Rent
-$1,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,056 income − $9,990 expenses = $1,934 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,720
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,056
Total Expenses
$9,990
Mortgage P&I
49%
$3,982
Property Taxes
10%
$779
Home Insurance
3%
$280
HOA
27%
$2,210
Property Management
12%
$967
CapEx
4%
$322
Vacancy
3%
$242
Maintenance
4%
$322
Other
11%
$886