Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.03% first-year return on $180k initial cash invested.
-8.03%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$4,952
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,952 income − $6,157 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,578
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,952
Total Expenses
$6,157
Mortgage P&I
87%
$4,292
Property Taxes
4%
$175
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$495
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0