Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.93% first-year return on $59,937 initial cash invested.
-5.93%
Cash On Cash
5.15%
Cap Rate
0.79
DSCR
$1,740
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $2,036 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,937
Downpayment
20%
$39,940
Closing costs
1%
$1,997
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,740
Total Expenses
$2,036
Mortgage P&I
62%
$1,083
Property Taxes
17%
$288
Home Insurance
4%
$73
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$191