Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.16% first-year return on $60,966 initial cash invested.
-5.16%
Cash On Cash
5.63%
Cap Rate
0.84
DSCR
$1,947
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $2,209 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,966
Downpayment
20%
$40,920
Closing costs
1%
$2,046
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,947
Total Expenses
$2,209
Mortgage P&I
59%
$1,144
Property Taxes
18%
$347
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214