Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.7% first-year return on $60,000 initial cash invested.
-8.7%
Cash On Cash
4.24%
Cap Rate
0.65
DSCR
$1,329
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,329 income − $1,764 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,329
Total Expenses
$1,764
Mortgage P&I
82%
$1,088
Property Taxes
12%
$155
Home Insurance
5%
$70
HOA
0%
$0
Property Management
12%
$159
CapEx
4%
$53
Vacancy
3%
$40
Maintenance
4%
$53
Other
11%
$146