Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.78% first-year return on $190k initial cash invested.
-14.78%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$4,323
Rent
-$2,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,323 income − $6,665 expenses = $2,342 out of pocket
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,323
Total Expenses
$6,665
Mortgage P&I
105%
$4,537
Property Taxes
14%
$603
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0