Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.31% first-year return on $57,837 initial cash invested.
-0.31%
Cash On Cash
6.77%
Cap Rate
1.06
DSCR
$1,908
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,837
Downpayment
20%
$37,940
Closing costs
1%
$1,897
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,908
Total Expenses
$1,923
Mortgage P&I
53%
$1,009
Property Taxes
10%
$198
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210