Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $180k initial cash invested.
-9.15%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$5,578
Rent
-$1,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,578 income − $6,952 expenses = $1,374 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,722
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,578
Total Expenses
$6,952
Mortgage P&I
69%
$3,870
Property Taxes
11%
$593
Home Insurance
5%
$273
HOA
6%
$320
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614