Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.44% first-year return on $60,000 initial cash invested.
-0.44%
Cash On Cash
6.91%
Cap Rate
1.05
DSCR
$1,814
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $1,836 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,814
Total Expenses
$1,836
Mortgage P&I
61%
$1,100
Property Taxes
3%
$48
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$218
CapEx
4%
$73
Vacancy
3%
$54
Maintenance
4%
$73
Other
11%
$200