Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.18% first-year return on $59,307 initial cash invested.
-3.18%
Cash On Cash
5.7%
Cap Rate
0.92
DSCR
$1,768
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $1,925 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,307
Downpayment
20%
$39,340
Closing costs
1%
$1,967
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,768
Total Expenses
$1,925
Mortgage P&I
58%
$1,021
Property Taxes
13%
$233
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194