Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.84% first-year return on $190k initial cash invested.
-13.84%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$4,621
Rent
-$2,187
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%
$9,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,621
Total Expenses
$6,808
Mortgage P&I
97%
$4,466
Property Taxes
16%
$731
Home Insurance
7%
$325
HOA
2%
$85
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0