Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.62% first-year return on $180k initial cash invested.
-30.62%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$3,244
Rent
-$4,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $7,838 expenses = $4,594 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,244
Total Expenses
$7,838
Mortgage P&I
140%
$4,548
Property Taxes
54%
$1,748
Home Insurance
22%
$699
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0