Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.81% first-year return on $58,551 initial cash invested.
-2.81%
Cash On Cash
6.04%
Cap Rate
0.93
DSCR
$1,557
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,557 income − $1,694 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,551
Downpayment
20%
$38,620
Closing costs
1%
$1,931
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,557
Total Expenses
$1,694
Mortgage P&I
67%
$1,047
Property Taxes
3%
$50
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$187
CapEx
4%
$62
Vacancy
3%
$47
Maintenance
4%
$62
Other
11%
$171