Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.44% first-year return on $61,890 initial cash invested.
-2.44%
Cash On Cash
6.11%
Cap Rate
0.95
DSCR
$1,748
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $1,874 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,748
Total Expenses
$1,874
Mortgage P&I
64%
$1,120
Property Taxes
5%
$87
Home Insurance
4%
$73
HOA
0%
$0
Property Management
12%
$210
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192