Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.81% first-year return on $180k initial cash invested.
-5.81%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$6,230
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,230
Total Expenses
$7,101
Mortgage P&I
69%
$4,304
Property Taxes
14%
$876
Home Insurance
5%
$300
HOA
0%
$0
Property Management
10%
$623
CapEx
5%
$312
Vacancy
6%
$374
Maintenance
5%
$312
Other
0%
$0