Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected 0% first-year return on $59,979 initial cash invested.
0%
Cash On Cash
6.45%
Cap Rate
1.07
DSCR
$1,716
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,716
Total Expenses
$1,716
Mortgage P&I
59%
$1,006
Property Taxes
3%
$56
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$206
CapEx
4%
$69
Vacancy
3%
$51
Maintenance
4%
$69
Other
11%
$189