Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.26% first-year return on $60,525 initial cash invested.
-0.26%
Cash On Cash
6.84%
Cap Rate
1.06
DSCR
$2,012
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,012 income − $2,025 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,525
Downpayment
20%
$40,500
Closing costs
1%
$2,025
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,012
Total Expenses
$2,025
Mortgage P&I
54%
$1,088
Property Taxes
9%
$171
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221