Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $190k initial cash invested.
-7.02%
Cash On Cash
5.31%
Cap Rate
0.81
DSCR
$6,746
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,746 income − $7,861 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,214
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,746
Total Expenses
$7,861
Mortgage P&I
66%
$4,478
Property Taxes
12%
$791
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742