Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.88% first-year return on $58,782 initial cash invested.
-0.88%
Cash On Cash
6.74%
Cap Rate
1.03
DSCR
$1,908
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $1,951 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,908
Total Expenses
$1,951
Mortgage P&I
55%
$1,057
Property Taxes
9%
$176
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210