Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.07% first-year return on $61,575 initial cash invested.
-1.07%
Cash On Cash
6.41%
Cap Rate
1.03
DSCR
$2,103
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,103 income − $2,158 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,575
Downpayment
20%
$41,500
Closing costs
1%
$2,075
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,103
Total Expenses
$2,158
Mortgage P&I
51%
$1,079
Property Taxes
14%
$292
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231