Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.05% first-year return on $190k initial cash invested.
-18.05%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$3,646
Rent
-$2,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $6,511 expenses = $2,865 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,646
Total Expenses
$6,511
Mortgage P&I
118%
$4,288
Property Taxes
19%
$685
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401