Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.14% first-year return on $180k initial cash invested.
-26.14%
Cash On Cash
1.45%
Cap Rate
0.21
DSCR
$1,870
Rent
-$3,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $5,781 expenses = $3,911 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$5,781
Mortgage P&I
259%
$4,852
Property Taxes
8%
$143
Home Insurance
16%
$299
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0