Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.13% first-year return on $190k initial cash invested.
-17.13%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$3,159
Rent
-$2,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $5,868 expenses = $2,709 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,159
Total Expenses
$5,868
Mortgage P&I
143%
$4,511
Property Taxes
6%
$203
Home Insurance
11%
$332
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0