Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.45% first-year return on $190k initial cash invested.
-9.45%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$5,412
Rent
-$1,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,412 income − $6,911 expenses = $1,499 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,203
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,412
Total Expenses
$6,911
Mortgage P&I
76%
$4,114
Property Taxes
12%
$669
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595