Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.74% first-year return on $58,383 initial cash invested.
-6.74%
Cash On Cash
4.87%
Cap Rate
0.75
DSCR
$1,656
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $1,984 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,383
Downpayment
20%
$38,460
Closing costs
1%
$1,923
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,656
Total Expenses
$1,984
Mortgage P&I
63%
$1,042
Property Taxes
19%
$311
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182