Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.18% first-year return on $189k initial cash invested.
-27.18%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$2,181
Rent
-$4,280
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,181
Total Expenses
$6,461
Mortgage P&I
199%
$4,336
Property Taxes
57%
$1,243
Home Insurance
14%
$315
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0