Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.73% first-year return on $190k initial cash invested.
-8.73%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$5,048
Rent
-$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,048 income − $6,432 expenses = $1,384 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%
$8,197
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,048
Total Expenses
$6,432
Mortgage P&I
81%
$4,091
Property Taxes
6%
$306
Home Insurance
6%
$298
HOA
0%
$21
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555