Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.52% first-year return on $59,076 initial cash invested.
-2.52%
Cash On Cash
5.94%
Cap Rate
0.94
DSCR
$1,580
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $1,704 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,076
Downpayment
20%
$39,120
Closing costs
1%
$1,956
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,580
Total Expenses
$1,704
Mortgage P&I
65%
$1,029
Property Taxes
4%
$68
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$190
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$174