Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.83% first-year return on $58,866 initial cash invested.
-8.83%
Cash On Cash
4.18%
Cap Rate
0.64
DSCR
$1,418
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,418 income − $1,851 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,866
Downpayment
20%
$38,920
Closing costs
1%
$1,946
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,418
Total Expenses
$1,851
Mortgage P&I
74%
$1,054
Property Taxes
17%
$244
Home Insurance
5%
$70
HOA
0%
$0
Property Management
12%
$170
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$156