Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.75% first-year return on $180k initial cash invested.
-21.75%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$2,938
Rent
-$3,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $6,206 expenses = $3,268 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,938
Total Expenses
$6,206
Mortgage P&I
148%
$4,346
Property Taxes
27%
$781
Home Insurance
11%
$315
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0