Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.24% first-year return on $180k initial cash invested.
-19.24%
Cash On Cash
2.29%
Cap Rate
0.35
DSCR
$3,460
Rent
-$2,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,460 income − $6,342 expenses = $2,882 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,703
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,460
Total Expenses
$6,342
Mortgage P&I
122%
$4,217
Property Taxes
12%
$416
Home Insurance
8%
$280
HOA
7%
$253
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381