Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.2% first-year return on $64,788 initial cash invested.
-2.2%
Cash On Cash
6.23%
Cap Rate
0.97
DSCR
$2,024
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $2,143 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,788
Downpayment
20%
$44,560
Closing costs
1%
$2,228
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,024
Total Expenses
$2,143
Mortgage P&I
59%
$1,195
Property Taxes
9%
$181
Home Insurance
4%
$78
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223