Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.87% first-year return on $62,919 initial cash invested.
-1.87%
Cash On Cash
6.46%
Cap Rate
0.99
DSCR
$2,058
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $2,156 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,919
Downpayment
20%
$42,780
Closing costs
1%
$2,139
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,058
Total Expenses
$2,156
Mortgage P&I
57%
$1,167
Property Taxes
11%
$217
Home Insurance
4%
$73
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226