Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.57% first-year return on $189k initial cash invested.
-9.57%
Cash On Cash
4.23%
Cap Rate
0.72
DSCR
$5,037
Rent
-$1,505
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
6.2%
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
$5,037
Total Expenses
$6,542
Mortgage P&I
88%
$4,422
Property Taxes
10%
$495
Home Insurance
6%
$315
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0