Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.3% first-year return on $60,504 initial cash invested.
-0.3%
Cash On Cash
6.96%
Cap Rate
1.07
DSCR
$2,336
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $2,351 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,504
Downpayment
20%
$40,480
Closing costs
1%
$2,024
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$2,351
Mortgage P&I
47%
$1,096
Property Taxes
17%
$390
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257