Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.3% first-year return on $190k initial cash invested.
-17.3%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$3,832
Rent
-$2,739
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,191
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,832
Total Expenses
$6,571
Mortgage P&I
106%
$4,080
Property Taxes
23%
$864
Home Insurance
8%
$324
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422