Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.99% first-year return on $180k initial cash invested.
-20.99%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$2,380
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $5,531 expenses = $3,151 out of pocket
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$5,531
Mortgage P&I
176%
$4,193
Property Taxes
18%
$419
Home Insurance
13%
$300
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0