Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.7% first-year return on $189k initial cash invested.
-18.7%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$3,784
Rent
-$2,945
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,784
Total Expenses
$6,729
Mortgage P&I
115%
$4,352
Property Taxes
19%
$722
Home Insurance
8%
$315
HOA
9%
$357
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0