Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.92% first-year return on $47,475 initial cash invested.
-1.92%
Cash On Cash
6.06%
Cap Rate
1.01
DSCR
$2,040
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $2,116 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
3%
$6,000
Cashflow
Total Income
$2,040
Total Expenses
$2,116
Mortgage P&I
49%
$992
Property Taxes
2%
$32
Home Insurance
3%
$69
HOA
16%
$329
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$224