Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.86% first-year return on $190k initial cash invested.
-25.86%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$2,152
Rent
-$4,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $6,236 expenses = $4,084 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$6,236
Mortgage P&I
216%
$4,640
Property Taxes
30%
$653
Home Insurance
15%
$324
HOA
3%
$59
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0