Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.09% first-year return on $190k initial cash invested.
-20.09%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$3,370
Rent
-$3,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $6,558 expenses = $3,188 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,370
Total Expenses
$6,558
Mortgage P&I
136%
$4,574
Property Taxes
24%
$794
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0