Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.79% first-year return on $190k initial cash invested.
-13.79%
Cash On Cash
3.7%
Cap Rate
0.56
DSCR
$5,301
Rent
-$2,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,301 income − $7,487 expenses = $2,186 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,301
Total Expenses
$7,487
Mortgage P&I
85%
$4,502
Property Taxes
17%
$896
Home Insurance
5%
$287
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583