Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.5% first-year return on $180k initial cash invested.
-23.5%
Cash On Cash
1.9%
Cap Rate
0.29
DSCR
$2,737
Rent
-$3,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,737 income − $6,259 expenses = $3,522 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,563
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,737
Total Expenses
$6,259
Mortgage P&I
173%
$4,740
Property Taxes
12%
$319
Home Insurance
18%
$488
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0