Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.72% first-year return on $190k initial cash invested.
-6.72%
Cash On Cash
4.97%
Cap Rate
0.81
DSCR
$6,099
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,198
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,099
Total Expenses
$7,164
Mortgage P&I
69%
$4,215
Property Taxes
7%
$443
Home Insurance
5%
$297
HOA
2%
$135
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671