Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.65% first-year return on $190k initial cash invested.
-10.65%
Cash On Cash
4.3%
Cap Rate
0.67
DSCR
$6,816
Rent
-$1,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,816 income − $8,504 expenses = $1,688 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,197
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,816
Total Expenses
$8,504
Mortgage P&I
64%
$4,350
Property Taxes
22%
$1,521
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$204
Maintenance
4%
$273
Other
11%
$750