Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.59% first-year return on $59,349 initial cash invested.
-0.59%
Cash On Cash
6.83%
Cap Rate
1.05
DSCR
$1,986
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $2,015 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,349
Downpayment
20%
$39,380
Closing costs
1%
$1,969
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$2,015
Mortgage P&I
54%
$1,071
Property Taxes
10%
$200
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218