Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $190k initial cash invested.
-6.62%
Cash On Cash
4.57%
Cap Rate
0.79
DSCR
$5,066
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,192
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,066
Total Expenses
$6,115
Mortgage P&I
78%
$3,964
Property Taxes
3%
$143
Home Insurance
6%
$285
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557