Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.32% first-year return on $60,546 initial cash invested.
-0.32%
Cash On Cash
6.74%
Cap Rate
1.05
DSCR
$1,802
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,802 income − $1,818 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,546
Downpayment
20%
$40,520
Closing costs
1%
$2,026
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,802
Total Expenses
$1,818
Mortgage P&I
60%
$1,082
Property Taxes
2%
$44
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198