Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -71.27% first-year return on $59,874 initial cash invested.
-71.27%
Cash On Cash
-14.35%
Cap Rate
-2.19
DSCR
$2,022
Rent
-$3,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $5,578 expenses = $3,556 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,874
Downpayment
20%
$39,880
Closing costs
1%
$1,994
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$5,578
Mortgage P&I
54%
$1,091
Property Taxes
184%
$3,722
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222