Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $190k initial cash invested.
-7.57%
Cash On Cash
4.85%
Cap Rate
0.78
DSCR
$6,153
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,153 income − $7,351 expenses = $1,198 out of pocket
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,184
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,153
Total Expenses
$7,351
Mortgage P&I
69%
$4,260
Property Taxes
12%
$728
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677