Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.07% first-year return on $57,669 initial cash invested.
-8.07%
Cash On Cash
4.59%
Cap Rate
0.7
DSCR
$2,073
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $2,461 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,669
Downpayment
20%
$37,780
Closing costs
1%
$1,889
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,073
Total Expenses
$2,461
Mortgage P&I
50%
$1,028
Property Taxes
6%
$127
Home Insurance
3%
$66
HOA
26%
$535
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228