Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.21% first-year return on $190k initial cash invested.
-10.21%
Cash On Cash
4.41%
Cap Rate
0.71
DSCR
$5,799
Rent
-$1,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,799 income − $7,418 expenses = $1,619 out of pocket
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,062
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,799
Total Expenses
$7,418
Mortgage P&I
80%
$4,658
Property Taxes
14%
$805
Home Insurance
6%
$332
HOA
2%
$115
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0