Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.96% first-year return on $190k initial cash invested.
-20.96%
Cash On Cash
1.67%
Cap Rate
0.29
DSCR
$3,897
Rent
-$3,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,897
Total Expenses
$7,212
Mortgage P&I
112%
$4,374
Property Taxes
36%
$1,421
Home Insurance
8%
$318
HOA
2%
$85
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0