Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.82% first-year return on $180k initial cash invested.
-5.82%
Cash On Cash
5.02%
Cap Rate
0.84
DSCR
$6,128
Rent
-$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,128 income − $7,004 expenses = $876 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,128
Total Expenses
$7,004
Mortgage P&I
63%
$3,868
Property Taxes
13%
$775
Home Insurance
5%
$278
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674