Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.35% first-year return on $190k initial cash invested.
-10.35%
Cash On Cash
4.22%
Cap Rate
0.67
DSCR
$5,108
Rent
-$1,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,108 income − $6,745 expenses = $1,637 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,185
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,108
Total Expenses
$6,745
Mortgage P&I
84%
$4,311
Property Taxes
7%
$375
Home Insurance
6%
$298
HOA
0%
$25
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562