Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.96% first-year return on $180k initial cash invested.
-26.96%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$1,904
Rent
-$4,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $5,950 expenses = $4,046 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,577
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,904
Total Expenses
$5,950
Mortgage P&I
240%
$4,568
Property Taxes
31%
$582
Home Insurance
16%
$306
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0