Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.88% first-year return on $190k initial cash invested.
-17.88%
Cash On Cash
2.85%
Cap Rate
0.42
DSCR
$4,881
Rent
-$2,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,881 income − $7,715 expenses = $2,834 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,199
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,881
Total Expenses
$7,715
Mortgage P&I
94%
$4,586
Property Taxes
24%
$1,178
Home Insurance
6%
$292
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537