Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.86% first-year return on $58,362 initial cash invested.
-0.86%
Cash On Cash
6.58%
Cap Rate
1.02
DSCR
$1,677
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $1,719 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,362
Downpayment
20%
$38,440
Closing costs
1%
$1,922
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,677
Total Expenses
$1,719
Mortgage P&I
61%
$1,029
Property Taxes
3%
$51
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184