Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.52% first-year return on $180k initial cash invested.
-20.52%
Cash On Cash
2.5%
Cap Rate
0.38
DSCR
$3,787
Rent
-$3,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,787 income − $6,865 expenses = $3,078 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,787
Total Expenses
$6,865
Mortgage P&I
123%
$4,674
Property Taxes
22%
$846
Home Insurance
8%
$301
HOA
2%
$60
Property Management
10%
$379
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0