Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.86% first-year return on $190k initial cash invested.
-9.86%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$5,475
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,475 income − $7,033 expenses = $1,558 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$163k
Closing costs
1%
$8,169
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,475
Total Expenses
$7,033
Mortgage P&I
76%
$4,142
Property Taxes
14%
$740
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602