Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.05% first-year return on $190k initial cash invested.
-18.05%
Cash On Cash
2.27%
Cap Rate
0.36
DSCR
$3,274
Rent
-$2,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $6,132 expenses = $2,858 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,191
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$6,132
Mortgage P&I
131%
$4,277
Property Taxes
13%
$436
Home Insurance
9%
$306
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360