Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.83% first-year return on $190k initial cash invested.
-12.83%
Cash On Cash
3.47%
Cap Rate
0.59
DSCR
$4,362
Rent
-$2,030
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,362
Total Expenses
$6,392
Mortgage P&I
102%
$4,428
Property Taxes
12%
$522
Home Insurance
7%
$308
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0