Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.71% first-year return on $57,690 initial cash invested.
-1.71%
Cash On Cash
6.41%
Cap Rate
1
DSCR
$2,019
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $2,101 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,019
Total Expenses
$2,101
Mortgage P&I
50%
$1,011
Property Taxes
17%
$337
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222