Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.46% first-year return on $180k initial cash invested.
-6.46%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$6,658
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,658 income − $7,629 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,658
Total Expenses
$7,629
Mortgage P&I
64%
$4,262
Property Taxes
13%
$880
Home Insurance
5%
$314
HOA
7%
$442
Property Management
10%
$666
CapEx
5%
$333
Vacancy
6%
$399
Maintenance
5%
$333
Other
0%
$0