Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.41% first-year return on $180k initial cash invested.
-14.41%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$4,167
Rent
-$2,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,167 income − $6,334 expenses = $2,167 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,167
Total Expenses
$6,334
Mortgage P&I
104%
$4,319
Property Taxes
15%
$624
Home Insurance
7%
$308
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0