Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.51% first-year return on $58,803 initial cash invested.
-0.51%
Cash On Cash
6.82%
Cap Rate
1.07
DSCR
$2,336
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,803
Downpayment
20%
$38,860
Closing costs
1%
$1,943
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$2,361
Mortgage P&I
44%
$1,037
Property Taxes
20%
$462
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257