Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.5% first-year return on $190k initial cash invested.
-15.5%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$3,985
Rent
-$2,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,985 income − $6,442 expenses = $2,457 out of pocket
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$181k
Closing costs
1%
$9,059
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,985
Total Expenses
$6,442
Mortgage P&I
115%
$4,590
Property Taxes
13%
$502
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0