Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.25% first-year return on $180k initial cash invested.
-14.25%
Cash On Cash
3.5%
Cap Rate
0.56
DSCR
$4,259
Rent
-$2,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,259 income − $6,403 expenses = $2,144 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,259
Total Expenses
$6,403
Mortgage P&I
104%
$4,435
Property Taxes
12%
$506
Home Insurance
7%
$310
HOA
1%
$44
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0