Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.04% first-year return on $64,893 initial cash invested.
-0.04%
Cash On Cash
6.45%
Cap Rate
1.08
DSCR
$2,216
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $2,218 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,893
Downpayment
20%
$44,660
Closing costs
1%
$2,233
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,216
Total Expenses
$2,218
Mortgage P&I
50%
$1,113
Property Taxes
9%
$204
Home Insurance
7%
$147
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244