Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.58% first-year return on $189k initial cash invested.
-22.58%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$2,709
Rent
-$3,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,709
Total Expenses
$6,271
Mortgage P&I
161%
$4,362
Property Taxes
32%
$876
Home Insurance
12%
$329
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$163
Maintenance
5%
$135
Other
0%
$0