Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.1% first-year return on $190k initial cash invested.
-13.1%
Cash On Cash
3.41%
Cap Rate
0.59
DSCR
$5,952
Rent
-$2,070
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
6.0%
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
$5,952
Total Expenses
$8,022
Mortgage P&I
73%
$4,335
Property Taxes
19%
$1,103
Home Insurance
6%
$332
HOA
12%
$704
Property Management
10%
$595
CapEx
5%
$298
Vacancy
6%
$357
Maintenance
5%
$298
Other
0%
$0