Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $180k initial cash invested.
-16.94%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$4,330
Rent
-$2,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,330 income − $6,874 expenses = $2,544 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,330
Total Expenses
$6,874
Mortgage P&I
99%
$4,308
Property Taxes
21%
$916
Home Insurance
7%
$315
HOA
5%
$210
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0