Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.02% first-year return on $58,866 initial cash invested.
-2.02%
Cash On Cash
6.27%
Cap Rate
0.97
DSCR
$1,654
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $1,753 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,866
Downpayment
20%
$38,920
Closing costs
1%
$1,946
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,654
Total Expenses
$1,753
Mortgage P&I
63%
$1,050
Property Taxes
4%
$71
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182