Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.52% first-year return on $63,003 initial cash invested.
-3.52%
Cash On Cash
5.92%
Cap Rate
0.91
DSCR
$1,989
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $2,174 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,003
Downpayment
20%
$42,860
Closing costs
1%
$2,143
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,989
Total Expenses
$2,174
Mortgage P&I
58%
$1,162
Property Taxes
13%
$257
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219