Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.92% first-year return on $190k initial cash invested.
-17.92%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,617
Rent
-$2,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,617
Total Expenses
$6,451
Mortgage P&I
126%
$4,551
Property Taxes
16%
$588
Home Insurance
9%
$324
HOA
1%
$47
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0