Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.6% first-year return on $190k initial cash invested.
-14.6%
Cash On Cash
3.51%
Cap Rate
0.53
DSCR
$5,046
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,046 income − $7,362 expenses = $2,316 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,209
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,046
Total Expenses
$7,362
Mortgage P&I
90%
$4,517
Property Taxes
16%
$824
Home Insurance
6%
$297
HOA
0%
$8
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555