Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.11% first-year return on $190k initial cash invested.
-4.11%
Cash On Cash
5.8%
Cap Rate
0.91
DSCR
$7,071
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,071 income − $7,722 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,191
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,071
Total Expenses
$7,722
Mortgage P&I
61%
$4,326
Property Taxes
8%
$535
Home Insurance
4%
$289
HOA
2%
$167
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778