Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.12% first-year return on $63,402 initial cash invested.
-2.12%
Cash On Cash
6.12%
Cap Rate
0.98
DSCR
$2,298
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $2,410 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,402
Downpayment
20%
$43,240
Closing costs
1%
$2,162
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,298
Total Expenses
$2,410
Mortgage P&I
49%
$1,123
Property Taxes
19%
$428
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253