Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.32% first-year return on $180k initial cash invested.
-14.32%
Cash On Cash
3.76%
Cap Rate
0.55
DSCR
$4,908
Rent
-$2,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,908 income − $7,053 expenses = $2,145 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,908
Total Expenses
$7,053
Mortgage P&I
89%
$4,364
Property Taxes
15%
$751
Home Insurance
6%
$270
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540