Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.09% first-year return on $180k initial cash invested.
-18.09%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$3,132
Rent
-$2,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $5,843 expenses = $2,711 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,707
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$5,843
Mortgage P&I
127%
$3,967
Property Taxes
17%
$526
Home Insurance
9%
$285
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345