Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $190k initial cash invested.
-13.58%
Cash On Cash
3.27%
Cap Rate
0.53
DSCR
$4,340
Rent
-$2,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,340 income − $6,491 expenses = $2,151 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,340
Total Expenses
$6,491
Mortgage P&I
97%
$4,211
Property Taxes
12%
$507
Home Insurance
7%
$297
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477