Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.03% first-year return on $190k initial cash invested.
-6.03%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$7,110
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,110 income − $8,062 expenses = $952 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$163k
Closing costs
1%
$8,170
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,110
Total Expenses
$8,062
Mortgage P&I
58%
$4,122
Property Taxes
15%
$1,091
Home Insurance
4%
$286
HOA
2%
$147
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782