Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.51% first-year return on $61,050 initial cash invested.
-9.51%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$998
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$998
Total Expenses
$1,482
Mortgage P&I
102%
$1,020
Property Taxes
5%
$50
Home Insurance
7%
$72
HOA
0%
$0
Property Management
12%
$120
CapEx
4%
$40
Vacancy
3%
$30
Maintenance
4%
$40
Other
11%
$110