Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.88% first-year return on $180k initial cash invested.
-16.88%
Cash On Cash
3.42%
Cap Rate
0.51
DSCR
$4,492
Rent
-$2,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,492 income − $7,019 expenses = $2,527 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,492
Total Expenses
$7,019
Mortgage P&I
106%
$4,739
Property Taxes
17%
$760
Home Insurance
7%
$304
HOA
1%
$47
Property Management
10%
$449
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0