Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.37% first-year return on $190k initial cash invested.
-12.37%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$4,346
Rent
-$1,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,212
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,346
Total Expenses
$6,310
Mortgage P&I
92%
$3,988
Property Taxes
13%
$546
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478