Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14% first-year return on $189k initial cash invested.
-14%
Cash On Cash
3.09%
Cap Rate
0.54
DSCR
$4,102
Rent
-$2,202
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
6.0%
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
$4,102
Total Expenses
$6,304
Mortgage P&I
105%
$4,309
Property Taxes
11%
$438
Home Insurance
8%
$315
HOA
4%
$176
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0