Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.36% first-year return on $180k initial cash invested.
-22.36%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,026
Rent
-$3,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $6,388 expenses = $3,362 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,026
Total Expenses
$6,388
Mortgage P&I
142%
$4,283
Property Taxes
33%
$1,003
Home Insurance
10%
$315
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0