Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.92% first-year return on $58,194 initial cash invested.
-1.92%
Cash On Cash
6.24%
Cap Rate
0.99
DSCR
$2,115
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $2,208 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,194
Downpayment
20%
$38,280
Closing costs
1%
$1,914
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,115
Total Expenses
$2,208
Mortgage P&I
47%
$1,004
Property Taxes
20%
$416
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233