Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.35% first-year return on $180k initial cash invested.
-15.35%
Cash On Cash
3.37%
Cap Rate
0.53
DSCR
$4,208
Rent
-$2,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,208 income − $6,510 expenses = $2,302 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,208
Total Expenses
$6,510
Mortgage P&I
107%
$4,496
Property Taxes
15%
$621
Home Insurance
7%
$300
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0