Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.05% first-year return on $190k initial cash invested.
-2.05%
Cash On Cash
6.03%
Cap Rate
0.99
DSCR
$6,690
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,690 income − $7,014 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,190
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,690
Total Expenses
$7,014
Mortgage P&I
62%
$4,170
Property Taxes
4%
$279
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736