Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.12% first-year return on $180k initial cash invested.
-25.12%
Cash On Cash
1.41%
Cap Rate
0.22
DSCR
$3,072
Rent
-$3,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $6,834 expenses = $3,762 out of pocket
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,072
Total Expenses
$6,834
Mortgage P&I
150%
$4,612
Property Taxes
29%
$887
Home Insurance
11%
$348
HOA
6%
$188
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0