Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.52% first-year return on $63,360 initial cash invested.
-1.52%
Cash On Cash
6.79%
Cap Rate
1.01
DSCR
$2,192
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $2,272 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,360
Downpayment
20%
$43,200
Closing costs
1%
$2,160
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,192
Total Expenses
$2,272
Mortgage P&I
55%
$1,214
Property Taxes
10%
$224
Home Insurance
3%
$76
HOA
1%
$12
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241