Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.59% first-year return on $58,257 initial cash invested.
-1.59%
Cash On Cash
6.3%
Cap Rate
1
DSCR
$1,908
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,257
Downpayment
20%
$38,340
Closing costs
1%
$1,917
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,908
Total Expenses
$1,985
Mortgage P&I
53%
$1,007
Property Taxes
14%
$258
Home Insurance
4%
$72
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210