Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.61% first-year return on $190k initial cash invested.
-17.61%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$3,554
Rent
-$2,793
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,205
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$6,347
Mortgage P&I
114%
$4,057
Property Taxes
12%
$434
Home Insurance
18%
$648
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391