Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.58% first-year return on $60,420 initial cash invested.
-0.58%
Cash On Cash
6.64%
Cap Rate
1.06
DSCR
$2,199
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,199 income − $2,228 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,199
Total Expenses
$2,228
Mortgage P&I
48%
$1,058
Property Taxes
16%
$350
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242