Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.69% first-year return on $190k initial cash invested.
-16.69%
Cash On Cash
3.03%
Cap Rate
0.49
DSCR
$4,488
Rent
-$2,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,488 income − $7,132 expenses = $2,644 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,488
Total Expenses
$7,132
Mortgage P&I
105%
$4,708
Property Taxes
22%
$978
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0