Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.02% first-year return on $58,677 initial cash invested.
-1.02%
Cash On Cash
6.47%
Cap Rate
1.02
DSCR
$1,671
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,671 income − $1,721 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,677
Downpayment
20%
$38,740
Closing costs
1%
$1,937
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,671
Total Expenses
$1,721
Mortgage P&I
61%
$1,027
Property Taxes
3%
$55
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184