Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.43% first-year return on $190k initial cash invested.
-17.43%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$2,721
Rent
-$2,759
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,190
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$5,480
Mortgage P&I
152%
$4,148
Property Taxes
4%
$119
Home Insurance
11%
$287
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299