Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.27% first-year return on $190k initial cash invested.
-15.27%
Cash On Cash
3.26%
Cap Rate
0.5
DSCR
$4,698
Rent
-$2,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,698 income − $7,117 expenses = $2,419 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,196
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,698
Total Expenses
$7,117
Mortgage P&I
95%
$4,458
Property Taxes
16%
$764
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517