Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.01% first-year return on $180k initial cash invested.
-11.01%
Cash On Cash
3.81%
Cap Rate
0.65
DSCR
$4,182
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,182
Total Expenses
$5,830
Mortgage P&I
99%
$4,157
Property Taxes
7%
$287
Home Insurance
7%
$299
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0