Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.98% first-year return on $190k initial cash invested.
-10.98%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$4,548
Rent
-$1,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,548 income − $6,291 expenses = $1,743 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,213
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,548
Total Expenses
$6,291
Mortgage P&I
91%
$4,126
Property Taxes
7%
$306
Home Insurance
6%
$292
HOA
0%
$21
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500