Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.73% first-year return on $62,373 initial cash invested.
-0.73%
Cash On Cash
6.41%
Cap Rate
1.04
DSCR
$2,074
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $2,112 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,373
Downpayment
20%
$42,260
Closing costs
1%
$2,113
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,074
Total Expenses
$2,112
Mortgage P&I
52%
$1,084
Property Taxes
12%
$246
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228