Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.95% first-year return on $58,320 initial cash invested.
-0.95%
Cash On Cash
6.59%
Cap Rate
1.02
DSCR
$1,632
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,632 income − $1,678 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,320
Downpayment
20%
$38,400
Closing costs
1%
$1,920
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,632
Total Expenses
$1,678
Mortgage P&I
63%
$1,036
Property Taxes
1%
$20
Home Insurance
4%
$67
HOA
0%
$0
Property Management
12%
$196
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$180