Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $190k initial cash invested.
-9.23%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$4,714
Rent
-$1,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,714 income − $6,172 expenses = $1,458 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$163k
Closing costs
1%
$8,174
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,714
Total Expenses
$6,172
Mortgage P&I
86%
$4,045
Property Taxes
5%
$229
Home Insurance
6%
$294
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519