Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.51% first-year return on $190k initial cash invested.
-16.51%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$4,633
Rent
-$2,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,633
Total Expenses
$7,253
Mortgage P&I
95%
$4,400
Property Taxes
29%
$1,340
Home Insurance
7%
$308
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0