Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.53% first-year return on $62,961 initial cash invested.
-0.53%
Cash On Cash
7.04%
Cap Rate
1.05
DSCR
$2,152
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $2,180 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,961
Downpayment
20%
$42,820
Closing costs
1%
$2,141
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,152
Total Expenses
$2,180
Mortgage P&I
56%
$1,198
Property Taxes
8%
$166
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237