Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.87% first-year return on $180k initial cash invested.
-23.87%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$1,728
Rent
-$3,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,728
Total Expenses
$5,310
Mortgage P&I
242%
$4,174
Property Taxes
15%
$261
Home Insurance
18%
$308
HOA
7%
$118
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0