Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.35% first-year return on $180k initial cash invested.
-23.35%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$1,933
Rent
-$3,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $5,442 expenses = $3,509 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,933
Total Expenses
$5,442
Mortgage P&I
220%
$4,260
Property Taxes
19%
$366
Home Insurance
16%
$313
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0