Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24% first-year return on $190k initial cash invested.
-24%
Cash On Cash
1.69%
Cap Rate
0.26
DSCR
$2,637
Rent
-$3,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $6,445 expenses = $3,808 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,637
Total Expenses
$6,445
Mortgage P&I
188%
$4,952
Property Taxes
18%
$475
Home Insurance
13%
$332
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0