Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.31% first-year return on $58,341 initial cash invested.
-0.31%
Cash On Cash
6.35%
Cap Rate
1.07
DSCR
$1,944
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $1,959 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,341
Downpayment
20%
$38,420
Closing costs
1%
$1,921
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,944
Total Expenses
$1,959
Mortgage P&I
49%
$954
Property Taxes
14%
$276
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214