Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.84% first-year return on $59,811 initial cash invested.
-0.84%
Cash On Cash
6.61%
Cap Rate
1.03
DSCR
$1,983
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $2,025 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,811
Downpayment
20%
$39,820
Closing costs
1%
$1,991
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,983
Total Expenses
$2,025
Mortgage P&I
53%
$1,060
Property Taxes
12%
$232
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218