Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.07% first-year return on $190k initial cash invested.
-26.07%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$1,592
Rent
-$4,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $5,714 expenses = $4,122 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,592
Total Expenses
$5,714
Mortgage P&I
287%
$4,568
Property Taxes
11%
$171
Home Insurance
21%
$341
HOA
14%
$219
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0