Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.07% first-year return on $180k initial cash invested.
-12.07%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$4,014
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $5,824 expenses = $1,810 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,711
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,014
Total Expenses
$5,824
Mortgage P&I
96%
$3,854
Property Taxes
8%
$328
Home Insurance
7%
$276
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442