Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.56% first-year return on $58,971 initial cash invested.
-2.56%
Cash On Cash
6.02%
Cap Rate
0.94
DSCR
$1,566
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,566 income − $1,692 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,971
Downpayment
20%
$39,020
Closing costs
1%
$1,951
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,566
Total Expenses
$1,692
Mortgage P&I
67%
$1,042
Property Taxes
3%
$52
Home Insurance
4%
$65
HOA
0%
$0
Property Management
12%
$188
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$172