Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.76% first-year return on $59,979 initial cash invested.
-1.76%
Cash On Cash
6.64%
Cap Rate
0.98
DSCR
$1,724
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $1,812 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,724
Total Expenses
$1,812
Mortgage P&I
65%
$1,125
Property Taxes
2%
$30
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190