Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.76% first-year return on $190k initial cash invested.
-5.76%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$6,021
Rent
-$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,021 income − $6,935 expenses = $914 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,210
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,021
Total Expenses
$6,935
Mortgage P&I
68%
$4,119
Property Taxes
7%
$413
Home Insurance
5%
$297
HOA
1%
$58
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662