Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.07% first-year return on $180k initial cash invested.
-15.07%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$3,848
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,848
Total Expenses
$6,111
Mortgage P&I
109%
$4,182
Property Taxes
16%
$631
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0