Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.93% first-year return on $60,336 initial cash invested.
-4.93%
Cash On Cash
5.39%
Cap Rate
0.83
DSCR
$1,492
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,492 income − $1,740 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,336
Downpayment
20%
$40,320
Closing costs
1%
$2,016
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,492
Total Expenses
$1,740
Mortgage P&I
73%
$1,093
Property Taxes
4%
$59
Home Insurance
5%
$80
HOA
0%
$0
Property Management
12%
$179
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$164