Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.73% first-year return on $61,953 initial cash invested.
-2.73%
Cash On Cash
6.46%
Cap Rate
0.95
DSCR
$2,174
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $2,315 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,953
Downpayment
20%
$41,860
Closing costs
1%
$2,093
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$2,315
Mortgage P&I
54%
$1,180
Property Taxes
15%
$322
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239