Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.59% first-year return on $180k initial cash invested.
-19.59%
Cash On Cash
2.69%
Cap Rate
0.41
DSCR
$3,822
Rent
-$2,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $6,754 expenses = $2,932 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,822
Total Expenses
$6,754
Mortgage P&I
122%
$4,657
Property Taxes
21%
$803
Home Insurance
8%
$301
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0