Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.27% first-year return on $190k initial cash invested.
-11.27%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$5,274
Rent
-$1,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,274 income − $7,060 expenses = $1,786 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,198
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,274
Total Expenses
$7,060
Mortgage P&I
79%
$4,140
Property Taxes
16%
$829
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580