Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.27% first-year return on $59,517 initial cash invested.
-1.27%
Cash On Cash
6.46%
Cap Rate
1.02
DSCR
$2,022
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $2,085 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$2,085
Mortgage P&I
52%
$1,046
Property Taxes
15%
$302
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222