Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.11% first-year return on $58,257 initial cash invested.
-1.11%
Cash On Cash
6.7%
Cap Rate
1.02
DSCR
$2,004
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $2,058 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,257
Downpayment
20%
$38,340
Closing costs
1%
$1,917
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,004
Total Expenses
$2,058
Mortgage P&I
52%
$1,045
Property Taxes
13%
$265
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220