Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.61% first-year return on $190k initial cash invested.
-10.61%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$5,618
Rent
-$1,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,618 income − $7,297 expenses = $1,679 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,187
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,618
Total Expenses
$7,297
Mortgage P&I
72%
$4,030
Property Taxes
16%
$910
Home Insurance
5%
$296
HOA
3%
$150
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618