Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.83% first-year return on $57,732 initial cash invested.
-8.83%
Cash On Cash
4.05%
Cap Rate
0.64
DSCR
$1,635
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,635 income − $2,060 expenses = $425 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,732
Downpayment
20%
$37,840
Closing costs
1%
$1,892
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,635
Total Expenses
$2,060
Mortgage P&I
61%
$999
Property Taxes
27%
$440
Home Insurance
4%
$66
HOA
0%
$0
Property Management
12%
$196
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$180