Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.71% first-year return on $190k initial cash invested.
-18.71%
Cash On Cash
2.71%
Cap Rate
0.43
DSCR
$4,003
Rent
-$2,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,003 income − $6,972 expenses = $2,969 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,003
Total Expenses
$6,972
Mortgage P&I
120%
$4,817
Property Taxes
9%
$372
Home Insurance
10%
$420
HOA
8%
$323
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0