Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.86% first-year return on $180k initial cash invested.
-16.86%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$2,991
Rent
-$2,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $5,516 expenses = $2,525 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%
$8,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,991
Total Expenses
$5,516
Mortgage P&I
143%
$4,272
Property Taxes
5%
$151
Home Insurance
11%
$315
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$179
Maintenance
5%
$150
Other
0%
$0