Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.82% first-year return on $180k initial cash invested.
-20.82%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$2,742
Rent
-$3,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $5,859 expenses = $3,117 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,742
Total Expenses
$5,859
Mortgage P&I
158%
$4,333
Property Taxes
17%
$467
Home Insurance
13%
$346
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0