Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.79% first-year return on $180k initial cash invested.
-17.79%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$3,908
Rent
-$2,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $6,573 expenses = $2,665 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,908
Total Expenses
$6,573
Mortgage P&I
112%
$4,359
Property Taxes
23%
$884
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0