Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.23% first-year return on $180k initial cash invested.
-20.23%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$3,400
Rent
-$3,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $6,432 expenses = $3,032 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,400
Total Expenses
$6,432
Mortgage P&I
129%
$4,382
Property Taxes
25%
$860
Home Insurance
9%
$306
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0