Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.76% first-year return on $190k initial cash invested.
-12.76%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$5,348
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,348 income − $7,365 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$163k
Closing costs
1%
$8,174
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,348
Total Expenses
$7,365
Mortgage P&I
77%
$4,111
Property Taxes
17%
$890
Home Insurance
6%
$298
HOA
5%
$248
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588