Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.56% first-year return on $61,386 initial cash invested.
-3.56%
Cash On Cash
6.03%
Cap Rate
0.91
DSCR
$1,941
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $2,123 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,386
Downpayment
20%
$41,320
Closing costs
1%
$2,066
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,941
Total Expenses
$2,123
Mortgage P&I
59%
$1,142
Property Taxes
13%
$246
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214