Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.57% first-year return on $190k initial cash invested.
-4.57%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$6,943
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,943 income − $7,667 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,943
Total Expenses
$7,667
Mortgage P&I
65%
$4,496
Property Taxes
15%
$1,034
Home Insurance
5%
$332
HOA
0%
$0
Property Management
10%
$694
CapEx
5%
$347
Vacancy
6%
$417
Maintenance
5%
$347
Other
0%
$0