Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.98% first-year return on $189k initial cash invested.
-8.98%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$5,434
Rent
-$1,412
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
6.3%
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
$5,434
Total Expenses
$6,846
Mortgage P&I
82%
$4,462
Property Taxes
10%
$561
Home Insurance
6%
$315
HOA
2%
$95
Property Management
10%
$543
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0