Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.44% first-year return on $180k initial cash invested.
-9.44%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$4,851
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,851 income − $6,268 expenses = $1,417 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,718
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,851
Total Expenses
$6,268
Mortgage P&I
79%
$3,847
Property Taxes
8%
$366
Home Insurance
5%
$245
HOA
3%
$160
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534