Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.28% first-year return on $190k initial cash invested.
-15.28%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$4,143
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,143
Total Expenses
$6,564
Mortgage P&I
109%
$4,532
Property Taxes
15%
$631
Home Insurance
8%
$324
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0