Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.39% first-year return on $190k initial cash invested.
-10.39%
Cash On Cash
4.41%
Cap Rate
0.68
DSCR
$5,870
Rent
-$1,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,870 income − $7,515 expenses = $1,645 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,194
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,870
Total Expenses
$7,515
Mortgage P&I
75%
$4,421
Property Taxes
14%
$810
Home Insurance
5%
$288
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646