Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.76% first-year return on $180k initial cash invested.
-7.76%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$4,274
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $5,439 expenses = $1,165 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,274
Total Expenses
$5,439
Mortgage P&I
101%
$4,314
Property Taxes
0%
$10
Home Insurance
0%
$4
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0