Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $59,979 initial cash invested.
-6.56%
Cash On Cash
4.68%
Cap Rate
0.74
DSCR
$1,386
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,386 income − $1,714 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,386
Total Expenses
$1,714
Mortgage P&I
76%
$1,052
Property Taxes
9%
$122
Home Insurance
5%
$70
HOA
0%
$0
Property Management
12%
$166
CapEx
4%
$55
Vacancy
3%
$42
Maintenance
4%
$55
Other
11%
$152