Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.36% first-year return on $180k initial cash invested.
-19.36%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$3,318
Rent
-$2,900
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,318
Total Expenses
$6,218
Mortgage P&I
124%
$4,109
Property Taxes
26%
$863
Home Insurance
9%
$301
HOA
2%
$82
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0