Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.34% first-year return on $59,202 initial cash invested.
-6.34%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$1,245
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,202
Downpayment
20%
$39,240
Closing costs
1%
$1,962
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,245
Total Expenses
$1,558
Mortgage P&I
76%
$945
Property Taxes
8%
$99
Home Insurance
7%
$91
HOA
0%
$0
Property Management
12%
$149
CapEx
4%
$50
Vacancy
3%
$37
Maintenance
4%
$50
Other
11%
$137