Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.91% first-year return on $64,746 initial cash invested.
-2.91%
Cash On Cash
6.14%
Cap Rate
0.94
DSCR
$2,028
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $2,185 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,746
Downpayment
20%
$44,520
Closing costs
1%
$2,226
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,028
Total Expenses
$2,185
Mortgage P&I
60%
$1,215
Property Taxes
10%
$202
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223