Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.02% first-year return on $189k initial cash invested.
-3.02%
Cash On Cash
5.74%
Cap Rate
0.96
DSCR
$6,228
Rent
-$475
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%
$8,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,228
Total Expenses
$6,703
Mortgage P&I
72%
$4,467
Property Taxes
5%
$302
Home Insurance
5%
$315
HOA
0%
$0
Property Management
10%
$623
CapEx
5%
$311
Vacancy
6%
$374
Maintenance
5%
$311
Other
0%
$0