Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.75% first-year return on $190k initial cash invested.
-7.75%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$5,708
Rent
-$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,708 income − $6,936 expenses = $1,228 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,198
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,708
Total Expenses
$6,936
Mortgage P&I
72%
$4,136
Property Taxes
10%
$563
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628