Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.94% first-year return on $190k initial cash invested.
-23.94%
Cash On Cash
1.54%
Cap Rate
0.24
DSCR
$2,225
Rent
-$3,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $6,016 expenses = $3,791 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$6,016
Mortgage P&I
217%
$4,838
Property Taxes
12%
$268
Home Insurance
15%
$332
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0