Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.87% first-year return on $190k initial cash invested.
-8.87%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$5,196
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,196 income − $6,599 expenses = $1,403 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,196
Total Expenses
$6,599
Mortgage P&I
86%
$4,474
Property Taxes
9%
$449
Home Insurance
6%
$324
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0