Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.95% first-year return on $63,087 initial cash invested.
-0.95%
Cash On Cash
6.21%
Cap Rate
1.03
DSCR
$1,994
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,994 income − $2,044 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,087
Downpayment
20%
$42,940
Closing costs
1%
$2,147
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,994
Total Expenses
$2,044
Mortgage P&I
54%
$1,081
Property Taxes
9%
$182
Home Insurance
5%
$103
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219