Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.73% first-year return on $57,564 initial cash invested.
-1.73%
Cash On Cash
6.13%
Cap Rate
0.99
DSCR
$1,742
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,742 income − $1,825 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,564
Downpayment
20%
$37,680
Closing costs
1%
$1,884
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,742
Total Expenses
$1,825
Mortgage P&I
56%
$975
Property Taxes
11%
$189
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192