Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.87% first-year return on $190k initial cash invested.
-9.87%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$4,586
Rent
-$1,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,586 income − $6,151 expenses = $1,565 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,200
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,586
Total Expenses
$6,151
Mortgage P&I
91%
$4,193
Property Taxes
2%
$110
Home Insurance
6%
$290
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$504