Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.99% first-year return on $190k initial cash invested.
-9.99%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$4,551
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,551 income − $6,133 expenses = $1,582 out of pocket
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%
$9,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,551
Total Expenses
$6,133
Mortgage P&I
96%
$4,387
Property Taxes
6%
$291
Home Insurance
6%
$271
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0