Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.13% first-year return on $64,326 initial cash invested.
-2.13%
Cash On Cash
6.35%
Cap Rate
0.98
DSCR
$2,288
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $2,402 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,288
Total Expenses
$2,402
Mortgage P&I
52%
$1,189
Property Taxes
15%
$353
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252