Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.81% first-year return on $189k initial cash invested.
-14.81%
Cash On Cash
3.15%
Cap Rate
0.54
DSCR
$5,910
Rent
-$2,336
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,910
Total Expenses
$8,246
Mortgage P&I
75%
$4,408
Property Taxes
33%
$1,958
Home Insurance
6%
$326
HOA
0%
$16
Property Management
10%
$591
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0