Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.75% first-year return on $190k initial cash invested.
-26.75%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,960
Rent
-$4,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,032
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,960
Total Expenses
$7,188
Mortgage P&I
152%
$4,493
Property Taxes
41%
$1,227
Home Insurance
24%
$698
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0