Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.23% first-year return on $62,394 initial cash invested.
-0.23%
Cash On Cash
6.74%
Cap Rate
1.06
DSCR
$2,056
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $2,068 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,394
Downpayment
20%
$42,280
Closing costs
1%
$2,114
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,056
Total Expenses
$2,068
Mortgage P&I
54%
$1,118
Property Taxes
8%
$169
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226