Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.76% first-year return on $190k initial cash invested.
-9.76%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$5,194
Rent
-$1,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,194 income − $6,741 expenses = $1,547 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,201
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,194
Total Expenses
$6,741
Mortgage P&I
78%
$4,061
Property Taxes
13%
$652
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571