Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.96% first-year return on $59,790 initial cash invested.
-4.96%
Cash On Cash
5.36%
Cap Rate
0.83
DSCR
$1,644
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,644 income − $1,891 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,644
Total Expenses
$1,891
Mortgage P&I
65%
$1,070
Property Taxes
12%
$192
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$197
CapEx
4%
$66
Vacancy
3%
$49
Maintenance
4%
$66
Other
11%
$181