Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.33% first-year return on $189k initial cash invested.
-20.33%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$3,140
Rent
-$3,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$6,339
Mortgage P&I
143%
$4,504
Property Taxes
20%
$629
Home Insurance
10%
$315
HOA
2%
$75
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0