Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.55% first-year return on $61,197 initial cash invested.
-4.55%
Cash On Cash
5.65%
Cap Rate
0.86
DSCR
$1,689
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $1,921 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,197
Downpayment
20%
$41,140
Closing costs
1%
$2,057
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,689
Total Expenses
$1,921
Mortgage P&I
67%
$1,133
Property Taxes
8%
$140
Home Insurance
4%
$72
HOA
0%
$0
Property Management
12%
$203
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$186