Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $57,627 initial cash invested.
-4.73%
Cash On Cash
5.06%
Cap Rate
0.83
DSCR
$1,628
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,628 income − $1,855 expenses = $227 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,627
Downpayment
20%
$37,740
Closing costs
1%
$1,887
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,628
Total Expenses
$1,855
Mortgage P&I
59%
$958
Property Taxes
18%
$292
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179