Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.38% first-year return on $180k initial cash invested.
-17.38%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$3,968
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $6,568 expenses = $2,600 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,968
Total Expenses
$6,568
Mortgage P&I
108%
$4,267
Property Taxes
21%
$852
Home Insurance
8%
$303
HOA
3%
$115
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0