Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.38% first-year return on $180k initial cash invested.
-18.38%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$3,158
Rent
-$2,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $5,921 expenses = $2,763 out of pocket
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,158
Total Expenses
$5,921
Mortgage P&I
138%
$4,362
Property Taxes
14%
$437
Home Insurance
10%
$301
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0