Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.72% first-year return on $190k initial cash invested.
-10.72%
Cash On Cash
4.27%
Cap Rate
0.66
DSCR
$5,110
Rent
-$1,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,110 income − $6,807 expenses = $1,697 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,188
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,110
Total Expenses
$6,807
Mortgage P&I
86%
$4,409
Property Taxes
5%
$247
Home Insurance
6%
$290
HOA
2%
$125
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562