Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.21% first-year return on $61,617 initial cash invested.
-0.21%
Cash On Cash
6.78%
Cap Rate
1.07
DSCR
$2,162
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,617
Downpayment
20%
$41,540
Closing costs
1%
$2,077
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,162
Total Expenses
$2,173
Mortgage P&I
51%
$1,098
Property Taxes
12%
$268
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$238