Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.88% first-year return on $180k initial cash invested.
-14.88%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,954
Rent
-$2,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,954 income − $6,183 expenses = $2,229 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%
$8,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,954
Total Expenses
$6,183
Mortgage P&I
108%
$4,273
Property Taxes
14%
$536
Home Insurance
8%
$306
HOA
1%
$40
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0