Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.25% first-year return on $59,349 initial cash invested.
-1.25%
Cash On Cash
6.86%
Cap Rate
1.02
DSCR
$2,163
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,163 income − $2,225 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,349
Downpayment
20%
$39,380
Closing costs
1%
$1,969
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,163
Total Expenses
$2,225
Mortgage P&I
51%
$1,101
Property Taxes
15%
$315
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238