Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $190k initial cash invested.
-15.21%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$3,712
Rent
-$2,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,712 income − $6,119 expenses = $2,407 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,186
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$6,119
Mortgage P&I
107%
$3,964
Property Taxes
16%
$597
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408