Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.27% first-year return on $190k initial cash invested.
-9.27%
Cash On Cash
3.98%
Cap Rate
0.68
DSCR
$5,361
Rent
-$1,467
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,182
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,361
Total Expenses
$6,828
Mortgage P&I
74%
$3,965
Property Taxes
14%
$726
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590