Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $180k initial cash invested.
-12.29%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$3,866
Rent
-$1,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,866 income − $5,714 expenses = $1,848 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,866
Total Expenses
$5,714
Mortgage P&I
110%
$4,267
Property Taxes
4%
$141
Home Insurance
8%
$301
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0