Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20% first-year return on $180k initial cash invested.
-20%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$3,985
Rent
-$3,000
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%
$8,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,985
Total Expenses
$6,985
Mortgage P&I
104%
$4,144
Property Taxes
38%
$1,508
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0