Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.28% first-year return on $58,425 initial cash invested.
-2.28%
Cash On Cash
6.26%
Cap Rate
0.96
DSCR
$1,616
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $1,727 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,425
Downpayment
20%
$38,500
Closing costs
1%
$1,925
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,616
Total Expenses
$1,727
Mortgage P&I
65%
$1,051
Property Taxes
4%
$59
Home Insurance
4%
$67
HOA
0%
$0
Property Management
12%
$194
CapEx
4%
$65
Vacancy
3%
$48
Maintenance
4%
$65
Other
11%
$178