Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.23% first-year return on $59,055 initial cash invested.
-4.23%
Cash On Cash
5.39%
Cap Rate
0.86
DSCR
$1,724
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $1,932 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,055
Downpayment
20%
$39,100
Closing costs
1%
$1,955
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,724
Total Expenses
$1,932
Mortgage P&I
59%
$1,017
Property Taxes
15%
$259
Home Insurance
4%
$69
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190