Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.4% first-year return on $61,491 initial cash invested.
-2.4%
Cash On Cash
6.27%
Cap Rate
0.98
DSCR
$2,428
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,428 income − $2,551 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,491
Downpayment
20%
$41,420
Closing costs
1%
$2,071
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,428
Total Expenses
$2,551
Mortgage P&I
46%
$1,108
Property Taxes
22%
$545
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267