Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.55% first-year return on $180k initial cash invested.
-18.55%
Cash On Cash
2.48%
Cap Rate
0.4
DSCR
$2,995
Rent
-$2,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,995 income − $5,784 expenses = $2,789 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,995
Total Expenses
$5,784
Mortgage P&I
147%
$4,415
Property Taxes
9%
$278
Home Insurance
10%
$311
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0