Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.88% first-year return on $190k initial cash invested.
-13.88%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$4,036
Rent
-$2,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $6,239 expenses = $2,203 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,213
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$6,239
Mortgage P&I
102%
$4,109
Property Taxes
4%
$180
Home Insurance
8%
$306
HOA
7%
$273
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444