Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.22% first-year return on $190k initial cash invested.
-12.22%
Cash On Cash
3.96%
Cap Rate
0.61
DSCR
$5,558
Rent
-$1,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,558 income − $7,492 expenses = $1,934 out of pocket
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,183
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,558
Total Expenses
$7,492
Mortgage P&I
79%
$4,410
Property Taxes
16%
$880
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611