Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.36% first-year return on $59,790 initial cash invested.
-0.36%
Cash On Cash
6.71%
Cap Rate
1.06
DSCR
$2,084
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,084
Total Expenses
$2,102
Mortgage P&I
50%
$1,047
Property Taxes
13%
$277
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229