Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.2% first-year return on $60,168 initial cash invested.
-0.2%
Cash On Cash
6.93%
Cap Rate
1.06
DSCR
$1,821
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $1,831 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,168
Downpayment
20%
$40,160
Closing costs
1%
$2,008
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,821
Total Expenses
$1,831
Mortgage P&I
60%
$1,096
Property Taxes
2%
$36
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$200