Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.91% first-year return on $60,567 initial cash invested.
-0.91%
Cash On Cash
6.01%
Cap Rate
1.05
DSCR
$2,274
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,567
Downpayment
20%
$40,540
Closing costs
1%
$2,027
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$2,320
Mortgage P&I
43%
$970
Property Taxes
21%
$486
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250