Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.13% first-year return on $180k initial cash invested.
-12.13%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$4,530
Rent
-$1,820
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%
$8,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,530
Total Expenses
$6,350
Mortgage P&I
92%
$4,178
Property Taxes
15%
$685
Home Insurance
7%
$310
HOA
0%
$0
Property Management
10%
$453
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0