Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $190k initial cash invested.
-9.99%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$4,959
Rent
-$1,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $6,537 expenses = $1,578 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%
$8,170
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,959
Total Expenses
$6,537
Mortgage P&I
83%
$4,137
Property Taxes
9%
$426
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545