Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.41% first-year return on $63,171 initial cash invested.
-2.41%
Cash On Cash
6.04%
Cap Rate
0.95
DSCR
$1,862
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,171
Downpayment
20%
$43,020
Closing costs
1%
$2,151
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,862
Total Expenses
$1,989
Mortgage P&I
61%
$1,136
Property Taxes
8%
$144
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$205