Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.1% first-year return on $60,105 initial cash invested.
-1.1%
Cash On Cash
6.52%
Cap Rate
1.02
DSCR
$1,998
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,105
Downpayment
20%
$40,100
Closing costs
1%
$2,005
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,998
Total Expenses
$2,053
Mortgage P&I
53%
$1,065
Property Taxes
12%
$238
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220