Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $57,690 initial cash invested.
-9.15%
Cash On Cash
3.87%
Cap Rate
0.61
DSCR
$1,119
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,119 income − $1,559 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,119
Total Expenses
$1,559
Mortgage P&I
90%
$1,005
Property Taxes
10%
$107
Home Insurance
6%
$66
HOA
0%
$0
Property Management
12%
$134
CapEx
4%
$45
Vacancy
3%
$34
Maintenance
4%
$45
Other
11%
$123