Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.2% first-year return on $59,979 initial cash invested.
-9.2%
Cash On Cash
4.29%
Cap Rate
0.64
DSCR
$1,514
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,514 income − $1,974 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,514
Total Expenses
$1,974
Mortgage P&I
74%
$1,114
Property Taxes
18%
$274
Home Insurance
5%
$70
HOA
0%
$0
Property Management
12%
$182
CapEx
4%
$61
Vacancy
3%
$45
Maintenance
4%
$61
Other
11%
$167