Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.13% first-year return on $57,459 initial cash invested.
-0.13%
Cash On Cash
7.29%
Cap Rate
1.09
DSCR
$2,410
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $2,416 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,459
Downpayment
20%
$37,580
Closing costs
1%
$1,879
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$2,416
Mortgage P&I
44%
$1,052
Property Taxes
19%
$452
Home Insurance
3%
$66
HOA
1%
$28
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265