Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.05% first-year return on $190k initial cash invested.
-8.05%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$6,240
Rent
-$1,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,240 income − $7,515 expenses = $1,275 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%
$8,197
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,240
Total Expenses
$7,515
Mortgage P&I
65%
$4,063
Property Taxes
16%
$985
Home Insurance
5%
$298
HOA
1%
$47
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$686