Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.66% first-year return on $190k initial cash invested.
-7.66%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$5,763
Rent
-$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,209
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,763
Total Expenses
$6,978
Mortgage P&I
70%
$4,008
Property Taxes
12%
$720
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634