Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.07% first-year return on $190k initial cash invested.
-21.07%
Cash On Cash
2.14%
Cap Rate
0.34
DSCR
$3,586
Rent
-$3,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $6,927 expenses = $3,341 out of pocket
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,586
Total Expenses
$6,927
Mortgage P&I
133%
$4,778
Property Taxes
25%
$891
Home Insurance
9%
$326
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0