Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.26% first-year return on $190k initial cash invested.
-11.26%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$4,757
Rent
-$1,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,757 income − $6,537 expenses = $1,780 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,031
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,757
Total Expenses
$6,537
Mortgage P&I
96%
$4,579
Property Taxes
8%
$393
Home Insurance
7%
$326
HOA
0%
$2
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0