Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.56% first-year return on $61,659 initial cash invested.
-3.56%
Cash On Cash
6.12%
Cap Rate
0.92
DSCR
$2,274
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $2,457 expenses = $183 out of pocket
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,659
Downpayment
20%
$41,580
Closing costs
1%
$2,079
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$2,457
Mortgage P&I
51%
$1,152
Property Taxes
20%
$458
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250