Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.2% first-year return on $57,900 initial cash invested.
-1.2%
Cash On Cash
6.52%
Cap Rate
1.01
DSCR
$1,706
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,706 income − $1,764 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,706
Total Expenses
$1,764
Mortgage P&I
60%
$1,023
Property Taxes
6%
$95
Home Insurance
4%
$66
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188