Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.51% first-year return on $180k initial cash invested.
-5.51%
Cash On Cash
5.55%
Cap Rate
0.86
DSCR
$6,286
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,286 income − $7,111 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,692
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,286
Total Expenses
$7,111
Mortgage P&I
66%
$4,130
Property Taxes
8%
$482
Home Insurance
4%
$280
HOA
1%
$83
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691