Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.27% first-year return on $59,181 initial cash invested.
-2.27%
Cash On Cash
5.97%
Cap Rate
0.97
DSCR
$2,074
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $2,186 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,181
Downpayment
20%
$39,220
Closing costs
1%
$1,961
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,074
Total Expenses
$2,186
Mortgage P&I
48%
$1,004
Property Taxes
20%
$407
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228