Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.98% first-year return on $189k initial cash invested.
-13.98%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$3,652
Rent
-$2,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,652
Total Expenses
$5,851
Mortgage P&I
123%
$4,500
Property Taxes
2%
$86
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0