Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.8% first-year return on $59,979 initial cash invested.
-0.8%
Cash On Cash
6.58%
Cap Rate
1.06
DSCR
$2,466
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $2,506 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,466
Total Expenses
$2,506
Mortgage P&I
42%
$1,037
Property Taxes
23%
$560
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271