Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.57% first-year return on $60,462 initial cash invested.
-1.57%
Cash On Cash
6%
Cap Rate
1.01
DSCR
$2,286
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $2,365 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,462
Downpayment
20%
$40,440
Closing costs
1%
$2,022
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,286
Total Expenses
$2,365
Mortgage P&I
44%
$999
Property Taxes
19%
$424
Home Insurance
7%
$166
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251