Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.58% first-year return on $190k initial cash invested.
-11.58%
Cash On Cash
4.26%
Cap Rate
0.64
DSCR
$5,778
Rent
-$1,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,778 income − $7,615 expenses = $1,837 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,210
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,778
Total Expenses
$7,615
Mortgage P&I
78%
$4,519
Property Taxes
14%
$835
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636