Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.15% first-year return on $57,564 initial cash invested.
-2.15%
Cash On Cash
6.04%
Cap Rate
0.98
DSCR
$1,989
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $2,092 expenses = $103 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
$1,989
Total Expenses
$2,092
Mortgage P&I
49%
$971
Property Taxes
17%
$335
Home Insurance
4%
$74
HOA
2%
$34
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219