Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.08% first-year return on $61,764 initial cash invested.
-6.08%
Cash On Cash
4.76%
Cap Rate
0.77
DSCR
$1,740
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $2,053 expenses = $313 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,764
Downpayment
20%
$41,680
Closing costs
1%
$2,084
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,740
Total Expenses
$2,053
Mortgage P&I
61%
$1,070
Property Taxes
13%
$219
Home Insurance
10%
$172
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$191