Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $180k initial cash invested.
-15.77%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$3,895
Rent
-$2,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,895 income − $6,261 expenses = $2,366 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,895
Total Expenses
$6,261
Mortgage P&I
111%
$4,328
Property Taxes
16%
$607
Home Insurance
8%
$312
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0