Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.99% first-year return on $60,126 initial cash invested.
-2.99%
Cash On Cash
5.72%
Cap Rate
0.93
DSCR
$2,043
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $2,193 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,126
Downpayment
20%
$40,120
Closing costs
1%
$2,006
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,043
Total Expenses
$2,193
Mortgage P&I
50%
$1,025
Property Taxes
18%
$371
Home Insurance
5%
$102
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225