Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.08% first-year return on $190k initial cash invested.
-11.08%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$5,060
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,060 income − $6,816 expenses = $1,756 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,201
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,060
Total Expenses
$6,816
Mortgage P&I
81%
$4,093
Property Taxes
14%
$701
Home Insurance
6%
$289
HOA
0%
$13
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557