Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.08% first-year return on $180k initial cash invested.
-18.08%
Cash On Cash
2.7%
Cap Rate
0.43
DSCR
$4,174
Rent
-$2,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,174 income − $6,883 expenses = $2,709 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,561
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,174
Total Expenses
$6,883
Mortgage P&I
106%
$4,424
Property Taxes
18%
$766
Home Insurance
7%
$306
HOA
7%
$302
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0