Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.47% first-year return on $190k initial cash invested.
-7.47%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$6,256
Rent
-$1,184
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,194
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,256
Total Expenses
$7,440
Mortgage P&I
64%
$4,029
Property Taxes
14%
$902
Home Insurance
4%
$280
HOA
2%
$102
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688