Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.02% first-year return on $190k initial cash invested.
-12.02%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$4,281
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $6,180 expenses = $1,899 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$163k
Closing costs
1%
$8,173
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,281
Total Expenses
$6,180
Mortgage P&I
95%
$4,055
Property Taxes
9%
$372
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471