Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.13% first-year return on $180k initial cash invested.
-16.13%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$3,221
Rent
-$2,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,221 income − $5,636 expenses = $2,415 out of pocket
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,221
Total Expenses
$5,636
Mortgage P&I
135%
$4,352
Property Taxes
4%
$134
Home Insurance
10%
$313
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0