Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.38% first-year return on $189k initial cash invested.
-17.38%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$3,997
Rent
-$2,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,997
Total Expenses
$6,733
Mortgage P&I
111%
$4,452
Property Taxes
23%
$926
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0