Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.85% first-year return on $180k initial cash invested.
-9.85%
Cash On Cash
3.83%
Cap Rate
0.66
DSCR
$4,845
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,845 income − $6,326 expenses = $1,481 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,738
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,845
Total Expenses
$6,326
Mortgage P&I
78%
$3,757
Property Taxes
13%
$647
Home Insurance
6%
$275
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533