Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.47% first-year return on $58,131 initial cash invested.
-0.47%
Cash On Cash
6.43%
Cap Rate
1.05
DSCR
$1,881
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,881 income − $1,904 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,131
Downpayment
20%
$38,220
Closing costs
1%
$1,911
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,881
Total Expenses
$1,904
Mortgage P&I
52%
$972
Property Taxes
13%
$236
Home Insurance
3%
$57
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207