Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.87% first-year return on $190k initial cash invested.
-10.87%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$5,158
Rent
-$1,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,158 income − $6,880 expenses = $1,722 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%
$8,195
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,158
Total Expenses
$6,880
Mortgage P&I
80%
$4,103
Property Taxes
14%
$727
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567