Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.4% first-year return on $180k initial cash invested.
-15.4%
Cash On Cash
3.34%
Cap Rate
0.53
DSCR
$4,101
Rent
-$2,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,101 income − $6,406 expenses = $2,305 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,101
Total Expenses
$6,406
Mortgage P&I
109%
$4,481
Property Taxes
13%
$553
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0