Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.05% first-year return on $190k initial cash invested.
-10.05%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$5,984
Rent
-$1,596
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%
$8,214
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,984
Total Expenses
$7,580
Mortgage P&I
67%
$4,014
Property Taxes
21%
$1,235
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658