Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.55% first-year return on $190k initial cash invested.
-7.55%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$5,469
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,469 income − $6,667 expenses = $1,198 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,211
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,469
Total Expenses
$6,667
Mortgage P&I
76%
$4,131
Property Taxes
7%
$368
Home Insurance
6%
$308
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602