Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.49% first-year return on $190k initial cash invested.
-18.49%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$3,522
Rent
-$2,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,051
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,522
Total Expenses
$6,451
Mortgage P&I
125%
$4,399
Property Taxes
23%
$819
Home Insurance
9%
$318
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0