Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.15% first-year return on $59,748 initial cash invested.
-3.15%
Cash On Cash
6.07%
Cap Rate
0.93
DSCR
$1,917
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $2,074 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,748
Downpayment
20%
$39,760
Closing costs
1%
$1,988
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,917
Total Expenses
$2,074
Mortgage P&I
57%
$1,085
Property Taxes
14%
$266
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211