Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.05% first-year return on $58,446 initial cash invested.
-1.05%
Cash On Cash
6.38%
Cap Rate
1.03
DSCR
$1,941
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $1,992 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,446
Downpayment
20%
$38,520
Closing costs
1%
$1,926
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,941
Total Expenses
$1,992
Mortgage P&I
51%
$997
Property Taxes
14%
$264
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214