Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.3% first-year return on $180k initial cash invested.
-21.3%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$2,458
Rent
-$3,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $5,644 expenses = $3,186 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%
$8,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,458
Total Expenses
$5,644
Mortgage P&I
176%
$4,337
Property Taxes
14%
$353
Home Insurance
13%
$315
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0