Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.37% first-year return on $190k initial cash invested.
-17.37%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$3,394
Rent
-$2,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $6,142 expenses = $2,748 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,394
Total Expenses
$6,142
Mortgage P&I
122%
$4,126
Property Taxes
17%
$565
Home Insurance
9%
$297
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373