Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.22% first-year return on $61,785 initial cash invested.
-14.22%
Cash On Cash
2.57%
Cap Rate
0.39
DSCR
$1,160
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,160 income − $1,892 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,785
Downpayment
20%
$41,700
Closing costs
1%
$2,085
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,160
Total Expenses
$1,892
Mortgage P&I
98%
$1,132
Property Taxes
25%
$291
Home Insurance
6%
$75
HOA
0%
$0
Property Management
12%
$139
CapEx
4%
$46
Vacancy
3%
$35
Maintenance
4%
$46
Other
11%
$128