Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.32% first-year return on $63,612 initial cash invested.
-0.32%
Cash On Cash
6.6%
Cap Rate
1.05
DSCR
$1,882
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,882
Total Expenses
$1,899
Mortgage P&I
60%
$1,137
Property Taxes
3%
$47
Home Insurance
4%
$76
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207