Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.94% first-year return on $190k initial cash invested.
-21.94%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,019
Rent
-$3,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,019
Total Expenses
$6,495
Mortgage P&I
147%
$4,447
Property Taxes
26%
$794
Home Insurance
11%
$324
HOA
5%
$145
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0