Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.48% first-year return on $190k initial cash invested.
-16.48%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$3,903
Rent
-$2,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $6,511 expenses = $2,608 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,903
Total Expenses
$6,511
Mortgage P&I
117%
$4,568
Property Taxes
16%
$614
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0