Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.85% first-year return on $190k initial cash invested.
-17.85%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$3,568
Rent
-$2,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $6,399 expenses = $2,831 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,208
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,568
Total Expenses
$6,399
Mortgage P&I
115%
$4,097
Property Taxes
22%
$792
Home Insurance
8%
$297
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392