Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.74% first-year return on $61,239 initial cash invested.
-2.74%
Cash On Cash
6.16%
Cap Rate
0.94
DSCR
$1,834
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $1,974 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,239
Downpayment
20%
$41,180
Closing costs
1%
$2,059
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,834
Total Expenses
$1,974
Mortgage P&I
61%
$1,124
Property Taxes
8%
$150
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202