Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.71% first-year return on $180k initial cash invested.
-17.71%
Cash On Cash
2.93%
Cap Rate
0.46
DSCR
$4,069
Rent
-$2,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,069 income − $6,730 expenses = $2,661 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,069
Total Expenses
$6,730
Mortgage P&I
112%
$4,554
Property Taxes
20%
$825
Home Insurance
7%
$294
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0