Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.23% first-year return on $190k initial cash invested.
-15.23%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$3,586
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $5,998 expenses = $2,412 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,191
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$5,998
Mortgage P&I
114%
$4,093
Property Taxes
10%
$373
Home Insurance
9%
$314
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394