Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.07% first-year return on $190k initial cash invested.
-13.07%
Cash On Cash
3.58%
Cap Rate
0.57
DSCR
$5,256
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,256 income − $7,323 expenses = $2,067 out of pocket
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,178
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,256
Total Expenses
$7,323
Mortgage P&I
82%
$4,294
Property Taxes
15%
$777
Home Insurance
6%
$289
HOA
3%
$176
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578