Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.84% first-year return on $190k initial cash invested.
-9.84%
Cash On Cash
3.78%
Cap Rate
0.66
DSCR
$5,160
Rent
-$1,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,181
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,160
Total Expenses
$6,717
Mortgage P&I
76%
$3,928
Property Taxes
14%
$746
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$568