Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.85% first-year return on $180k initial cash invested.
-14.85%
Cash On Cash
3.33%
Cap Rate
0.54
DSCR
$4,401
Rent
-$2,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,401 income − $6,632 expenses = $2,231 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,401
Total Expenses
$6,632
Mortgage P&I
100%
$4,392
Property Taxes
18%
$793
Home Insurance
7%
$303
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0