Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.08% first-year return on $58,845 initial cash invested.
-3.08%
Cash On Cash
5.89%
Cap Rate
0.92
DSCR
$1,808
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,808
Total Expenses
$1,959
Mortgage P&I
57%
$1,034
Property Taxes
13%
$241
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$217
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$199