Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.85% first-year return on $58,110 initial cash invested.
-2.85%
Cash On Cash
6.01%
Cap Rate
0.94
DSCR
$1,948
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,110
Downpayment
20%
$38,200
Closing costs
1%
$1,910
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,948
Total Expenses
$2,086
Mortgage P&I
52%
$1,016
Property Taxes
17%
$338
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214