Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.59% first-year return on $190k initial cash invested.
-18.59%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$3,598
Rent
-$2,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,598
Total Expenses
$6,535
Mortgage P&I
121%
$4,370
Property Taxes
25%
$914
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0