Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.24% first-year return on $180k initial cash invested.
-17.24%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$4,417
Rent
-$2,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,417 income − $7,008 expenses = $2,591 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,417
Total Expenses
$7,008
Mortgage P&I
98%
$4,347
Property Taxes
24%
$1,078
Home Insurance
7%
$301
HOA
3%
$133
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0