Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.25% first-year return on $190k initial cash invested.
-21.25%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$2,487
Rent
-$3,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $5,850 expenses = $3,363 out of pocket
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,044
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,487
Total Expenses
$5,850
Mortgage P&I
186%
$4,631
Property Taxes
10%
$241
Home Insurance
13%
$332
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0