Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.51% first-year return on $180k initial cash invested.
-14.51%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$4,843
Rent
-$2,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,843 income − $7,024 expenses = $2,181 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,843
Total Expenses
$7,024
Mortgage P&I
90%
$4,376
Property Taxes
22%
$1,088
Home Insurance
6%
$301
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0