Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.15% first-year return on $180k initial cash invested.
-9.15%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$5,361
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,361 income − $6,732 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,563
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,361
Total Expenses
$6,732
Mortgage P&I
80%
$4,303
Property Taxes
14%
$729
Home Insurance
6%
$306
HOA
0%
$0
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0