Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.69% first-year return on $180k initial cash invested.
-25.69%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,637
Rent
-$3,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $6,481 expenses = $3,844 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,637
Total Expenses
$6,481
Mortgage P&I
161%
$4,253
Property Taxes
47%
$1,236
Home Insurance
12%
$306
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0