Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.65% first-year return on $57,417 initial cash invested.
-1.65%
Cash On Cash
6.21%
Cap Rate
0.99
DSCR
$1,647
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,417
Downpayment
20%
$37,540
Closing costs
1%
$1,877
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,647
Total Expenses
$1,726
Mortgage P&I
60%
$985
Property Taxes
7%
$118
Home Insurance
4%
$63
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$49
Maintenance
4%
$66
Other
11%
$181