Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $190k initial cash invested.
-7.1%
Cash On Cash
4.9%
Cap Rate
0.79
DSCR
$6,108
Rent
-$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,108 income − $7,233 expenses = $1,125 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,200
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,108
Total Expenses
$7,233
Mortgage P&I
69%
$4,231
Property Taxes
10%
$639
Home Insurance
5%
$287
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672