Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.82% first-year return on $59,097 initial cash invested.
-3.82%
Cash On Cash
5.68%
Cap Rate
0.89
DSCR
$1,944
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $2,132 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,097
Downpayment
20%
$39,140
Closing costs
1%
$1,957
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,944
Total Expenses
$2,132
Mortgage P&I
53%
$1,036
Property Taxes
19%
$365
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214