Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.36% first-year return on $190k initial cash invested.
-6.36%
Cash On Cash
4.69%
Cap Rate
0.81
DSCR
$6,513
Rent
-$1,009
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
6.0%
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
$6,513
Total Expenses
$7,522
Mortgage P&I
61%
$3,957
Property Taxes
16%
$1,052
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$195
Maintenance
4%
$261
Other
11%
$716