Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $190k initial cash invested.
-6.27%
Cash On Cash
5.15%
Cap Rate
0.84
DSCR
$7,540
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,540 income − $8,532 expenses = $992 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.7%
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
$7,540
Total Expenses
$8,532
Mortgage P&I
56%
$4,206
Property Taxes
11%
$805
Home Insurance
4%
$287
HOA
9%
$670
Property Management
12%
$905
CapEx
4%
$302
Vacancy
3%
$226
Maintenance
4%
$302
Other
11%
$829