Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.99% first-year return on $180k initial cash invested.
-17.99%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$3,792
Rent
-$2,703
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$172k
Closing costs
1%
$8,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,792
Total Expenses
$6,495
Mortgage P&I
114%
$4,323
Property Taxes
24%
$905
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0