Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.48% first-year return on $190k initial cash invested.
-11.48%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$4,472
Rent
-$1,817
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%
$9,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,472
Total Expenses
$6,289
Mortgage P&I
99%
$4,414
Property Taxes
9%
$388
Home Insurance
7%
$324
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0