Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.11% first-year return on $60,294 initial cash invested.
-1.11%
Cash On Cash
6.66%
Cap Rate
1.04
DSCR
$2,379
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $2,435 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,294
Downpayment
20%
$40,280
Closing costs
1%
$2,014
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,379
Total Expenses
$2,435
Mortgage P&I
45%
$1,079
Property Taxes
20%
$476
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262