Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.06% first-year return on $180k initial cash invested.
-16.06%
Cash On Cash
3.57%
Cap Rate
0.54
DSCR
$5,077
Rent
-$2,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,077 income − $7,487 expenses = $2,410 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,077
Total Expenses
$7,487
Mortgage P&I
93%
$4,708
Property Taxes
23%
$1,190
Home Insurance
5%
$268
HOA
0%
$0
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0