Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.49% first-year return on $180k initial cash invested.
-19.49%
Cash On Cash
2.55%
Cap Rate
0.4
DSCR
$4,017
Rent
-$2,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $6,948 expenses = $2,931 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,017
Total Expenses
$6,948
Mortgage P&I
113%
$4,558
Property Taxes
21%
$839
Home Insurance
8%
$306
HOA
5%
$200
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0