Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.74% first-year return on $190k initial cash invested.
-11.74%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$4,222
Rent
-$1,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$163k
Closing costs
1%
$8,167
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,222
Total Expenses
$6,076
Mortgage P&I
94%
$3,949
Property Taxes
9%
$395
Home Insurance
7%
$296
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464