Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -44.2% first-year return on $59,559 initial cash invested.
-44.2%
Cash On Cash
-6.25%
Cap Rate
-0.95
DSCR
$1,935
Rent
-$2,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $4,129 expenses = $2,194 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,559
Downpayment
20%
$39,580
Closing costs
1%
$1,979
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,935
Total Expenses
$4,129
Mortgage P&I
56%
$1,087
Property Taxes
120%
$2,315
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213