Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.06% first-year return on $59,979 initial cash invested.
-8.06%
Cash On Cash
4.17%
Cap Rate
0.66
DSCR
$1,179
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,179
Total Expenses
$1,582
Mortgage P&I
89%
$1,051
Property Taxes
5%
$61
Home Insurance
6%
$70
HOA
0%
$0
Property Management
12%
$141
CapEx
4%
$47
Vacancy
3%
$35
Maintenance
4%
$47
Other
11%
$130