Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.62% first-year return on $190k initial cash invested.
-12.62%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$5,011
Rent
-$1,999
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,011
Total Expenses
$7,010
Mortgage P&I
89%
$4,475
Property Taxes
19%
$934
Home Insurance
6%
$297
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0