Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.36% first-year return on $190k initial cash invested.
-13.36%
Cash On Cash
3.43%
Cap Rate
0.58
DSCR
$4,757
Rent
-$2,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,757 income − $6,871 expenses = $2,114 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,757
Total Expenses
$6,871
Mortgage P&I
94%
$4,457
Property Taxes
15%
$695
Home Insurance
7%
$332
HOA
3%
$150
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0