Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.02% first-year return on $190k initial cash invested.
-16.02%
Cash On Cash
2.98%
Cap Rate
0.46
DSCR
$4,248
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,248 income − $6,785 expenses = $2,537 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,193
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,248
Total Expenses
$6,785
Mortgage P&I
104%
$4,400
Property Taxes
15%
$638
Home Insurance
7%
$303
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467