Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.45% first-year return on $190k initial cash invested.
-7.45%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$6,310
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,310 income − $7,491 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,204
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,310
Total Expenses
$7,491
Mortgage P&I
65%
$4,089
Property Taxes
13%
$826
Home Insurance
5%
$299
HOA
2%
$133
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694