Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.51% first-year return on $57,690 initial cash invested.
-4.51%
Cash On Cash
5.51%
Cap Rate
0.84
DSCR
$1,353
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,353 income − $1,570 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,353
Total Expenses
$1,570
Mortgage P&I
76%
$1,031
Property Taxes
1%
$13
Home Insurance
5%
$66
HOA
0%
$0
Property Management
12%
$162
CapEx
4%
$54
Vacancy
3%
$41
Maintenance
4%
$54
Other
11%
$149