Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.72% first-year return on $62,079 initial cash invested.
-0.72%
Cash On Cash
6.7%
Cap Rate
1.05
DSCR
$2,242
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $2,279 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$2,279
Mortgage P&I
50%
$1,119
Property Taxes
14%
$323
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247