Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.11% first-year return on $180k initial cash invested.
-10.11%
Cash On Cash
4.11%
Cap Rate
0.7
DSCR
$4,661
Rent
-$1,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,661
Total Expenses
$6,182
Mortgage P&I
91%
$4,231
Property Taxes
10%
$445
Home Insurance
6%
$294
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0