Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.22% first-year return on $190k initial cash invested.
-10.22%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$5,040
Rent
-$1,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,040 income − $6,660 expenses = $1,620 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,040
Total Expenses
$6,660
Mortgage P&I
82%
$4,151
Property Taxes
10%
$497
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554