Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.67% first-year return on $61,974 initial cash invested.
-8.67%
Cash On Cash
3.49%
Cap Rate
0.61
DSCR
$1,454
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,974
Downpayment
20%
$41,880
Closing costs
1%
$2,094
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,454
Total Expenses
$1,902
Mortgage P&I
69%
$999
Property Taxes
22%
$315
Home Insurance
6%
$94
HOA
0%
$0
Property Management
12%
$174
CapEx
4%
$58
Vacancy
3%
$44
Maintenance
4%
$58
Other
11%
$160