Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.96% first-year return on $180k initial cash invested.
-14.96%
Cash On Cash
3.28%
Cap Rate
0.53
DSCR
$4,027
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,027 income − $6,267 expenses = $2,240 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,027
Total Expenses
$6,267
Mortgage P&I
109%
$4,377
Property Taxes
13%
$528
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0