Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.91% first-year return on $180k initial cash invested.
-15.91%
Cash On Cash
2.58%
Cap Rate
0.45
DSCR
$3,141
Rent
-$2,386
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,141
Total Expenses
$5,527
Mortgage P&I
130%
$4,074
Property Taxes
12%
$375
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0