Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.19% first-year return on $190k initial cash invested.
-18.19%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,882
Rent
-$2,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $6,757 expenses = $2,875 out of pocket
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,882
Total Expenses
$6,757
Mortgage P&I
117%
$4,524
Property Taxes
23%
$893
Home Insurance
9%
$331
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0