Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.53% first-year return on $180k initial cash invested.
-10.53%
Cash On Cash
4.76%
Cap Rate
0.73
DSCR
$6,324
Rent
-$1,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,324 income − $7,907 expenses = $1,583 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,324
Total Expenses
$7,907
Mortgage P&I
74%
$4,673
Property Taxes
14%
$868
Home Insurance
5%
$312
HOA
7%
$411
Property Management
10%
$632
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0