Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.46% first-year return on $190k initial cash invested.
-14.46%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$4,197
Rent
-$2,292
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,199
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,197
Total Expenses
$6,489
Mortgage P&I
94%
$3,940
Property Taxes
13%
$536
Home Insurance
6%
$271
HOA
7%
$314
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462